Property Info
- MLS A4679215
- Unit No 212
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1400
- Living Area (sqft) 1280
- Foundation Slab
- Min Lease Slab
- HOA Fees $755.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.1 | Gross Yield10.1% | Annual Rent$31,200.00 | Property Taxes$3,170.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $3,170.37 | $15,851.85 | $31,703.70 | |||
| Net Cash Flow | $28,029.63 | $140,148.15 | $280,296.30 | |||
| HOA Fees | $9,060.00 | $45,300.00 | $90,600.00 |