Property Info
- MLS A4683613
- Unit No 3
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 955
- Living Area (sqft) 865
- Foundation Slab
- Min Lease Slab
- HOA Fees $620.00
Interior Features
- Crown Molding
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate7.2 | Gross Yield13.1% | Annual Rent$21,600.00 | Property Taxes$2,334.56 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,334.56 | $11,672.80 | $23,345.60 | |||
| Net Cash Flow | $19,265.44 | $96,327.20 | $192,654.40 | |||
| HOA Fees | $7,440.00 | $37,200.00 | $74,400.00 |