Property Info
- MLS A4689851
- Unit No E
- Bedrooms 0
- Bathrooms 1
- Area (sqft) 559
- Living Area (sqft) 528
- Foundation Slab
- Min Lease Slab
- HOA Fees $560.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.4 | Gross Yield17.9% | Annual Rent$14,880.00 | Property Taxes$1,204.11 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,880.00 $1,240.00 / mo | $74,400.00 $1,240.00 / mo | $148,800.00 $1,240.00 / mo | |||
| Estimated Expenses | $1,204.11 | $6,020.55 | $12,041.10 | |||
| Net Cash Flow | $13,675.89 | $68,379.45 | $136,758.90 | |||
| HOA Fees | $6,720.00 | $33,600.00 | $67,200.00 |