Property Info
- MLS A4683526
- Unit No 2
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 897
- Living Area (sqft) 817
- Foundation Slab
- Min Lease Slab
- HOA Fees $315.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate7.1 | Gross Yield11.2% | Annual Rent$17,400.00 | Property Taxes$2,514.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $2,514.72 | $12,573.60 | $25,147.20 | |||
| Net Cash Flow | $14,885.28 | $74,426.40 | $148,852.80 | |||
| HOA Fees | $3,780.00 | $18,900.00 | $37,800.00 |