Property Info
- MLS A4693400
- Unit No 101
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2022
- Living Area (sqft) 1661
- Foundation Slab
- Min Lease Slab
- HOA Fees $231.00
Interior Features
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
Cash Flow
| Cap Rate5.6 | Gross Yield7.7% | Annual Rent$27,000.00 | Property Taxes$4,727.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $4,727.00 | $23,635.00 | $47,270.00 | |||
| Net Cash Flow | $22,273.00 | $111,365.00 | $222,730.00 | |||
| HOA Fees | $2,772.00 | $13,860.00 | $27,720.00 |