Property Info
- MLS A4685496
- Unit No 102
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1297
- Living Area (sqft) 1042
- Foundation Slab
- Min Lease Slab
- HOA Fees $706.67
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate4.5 | Gross Yield7.7% | Annual Rent$28,800.00 | Property Taxes$3,369.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $3,369.77 | $16,848.85 | $33,697.70 | |||
| Net Cash Flow | $25,430.23 | $127,151.15 | $254,302.30 | |||
| HOA Fees | $8,480.04 | $42,400.20 | $84,800.40 |