Property Info
- MLS A4685223
- Unit No 2932
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1196
- Living Area (sqft) 946
- Foundation Slab
- Min Lease Slab
- HOA Fees $440.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.0 | Gross Yield12.3% | Annual Rent$21,540.00 | Property Taxes$5,761.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,540.00 $1,795.00 / mo | $107,700.00 $1,795.00 / mo | $215,400.00 $1,795.00 / mo | |||
| Estimated Expenses | $5,761.00 | $28,805.00 | $57,610.00 | |||
| Net Cash Flow | $15,779.00 | $78,895.00 | $157,790.00 | |||
| HOA Fees | $5,280.00 | $26,400.00 | $52,800.00 |