Property Info
- MLS A4676351
- Unit No 2E
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1465
- Living Area (sqft) 1465
- Foundation Slab
- Min Lease Slab
- HOA Fees $566.00
Interior Features
- Stone Counters
Cash Flow
| Cap Rate5.5 | Gross Yield8.1% | Annual Rent$38,400.00 | Property Taxes$5,707.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $5,707.00 | $28,535.00 | $57,070.00 | |||
| Net Cash Flow | $32,693.00 | $163,465.00 | $326,930.00 | |||
| HOA Fees | $6,792.00 | $33,960.00 | $67,920.00 |