Property Info
- MLS A4675435
- Unit No 101
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1200
- Living Area (sqft) 1200
- Foundation Block
- Min Lease Block
- HOA Fees $385.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.5 | Gross Yield11% | Annual Rent$25,800.00 | Property Taxes$3,552.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $3,552.00 | $17,760.00 | $35,520.00 | |||
| Net Cash Flow | $22,248.00 | $111,240.00 | $222,480.00 | |||
| HOA Fees | $4,620.00 | $23,100.00 | $46,200.00 |