Property Info
- MLS A4675812
- Unit No 111
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1152
- Living Area (sqft) 800
- Foundation -
- Min Lease
- HOA Fees $188.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
Cash Flow
| Cap Rate18.4 | Gross Yield22.1% | Annual Rent$19,200.00 | Property Taxes$986.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $986.00 | $4,930.00 | $9,860.00 | |||
| Net Cash Flow | $18,214.00 | $91,070.00 | $182,140.00 | |||
| HOA Fees | $2,256.00 | $11,280.00 | $22,560.00 |