Property Info
- MLS A4682772
- Unit No 108
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1156
- Living Area (sqft) 1058
- Foundation Slab
- Min Lease Slab
- HOA Fees $438.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.1 | Gross Yield9.5% | Annual Rent$22,800.00 | Property Taxes$2,905.48 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $2,905.48 | $14,527.40 | $29,054.80 | |||
| Net Cash Flow | $19,894.52 | $99,472.60 | $198,945.20 | |||
| HOA Fees | $5,256.00 | $26,280.00 | $52,560.00 |