Property Info
- MLS A4680675
- Unit No G-152
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1068
- Living Area (sqft) 960
- Foundation Slab
- Min Lease Slab
- HOA Fees $710.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate7.7 | Gross Yield20.4% | Annual Rent$16,800.00 | Property Taxes$1,963.23 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,963.23 | $9,816.15 | $19,632.30 | |||
| Net Cash Flow | $14,836.77 | $74,183.85 | $148,367.70 | |||
| HOA Fees | $8,520.00 | $42,600.00 | $85,200.00 |