Property Info
- MLS A4683323
- Unit No A1
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 909
- Living Area (sqft) 909
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $425.00
Interior Features
- Ceiling Fans(s)
- Ninguno
- Stone Counters
Cash Flow
| Cap Rate11.6 | Gross Yield15.8% | Annual Rent$24,960.00 | Property Taxes$1,549.81 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,960.00 $2,080.00 / mo | $124,800.00 $2,080.00 / mo | $249,600.00 $2,080.00 / mo | |||
| Estimated Expenses | $1,549.81 | $7,749.05 | $15,498.10 | |||
| Net Cash Flow | $23,410.19 | $117,050.95 | $234,101.90 | |||
| HOA Fees | $5,100.00 | $25,500.00 | $51,000.00 |