Property Info
- MLS A4687055
- Unit No 9
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1047
- Living Area (sqft) 981
- Foundation Slab
- Min Lease Slab
- HOA Fees $345.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate7.5 | Gross Yield11.6% | Annual Rent$18,000.00 | Property Taxes$2,194.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,194.77 | $10,973.85 | $21,947.70 | |||
| Net Cash Flow | $15,805.23 | $79,026.15 | $158,052.30 | |||
| HOA Fees | $4,140.00 | $20,700.00 | $41,400.00 |