Property Info
- MLS A4695144
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1078
- Living Area (sqft) 1078
- Foundation Slab
- Min Lease Slab
- HOA Fees $370.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.2 | Gross Yield8.9% | Annual Rent$15,600.00 | Property Taxes$2,024.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $2,024.00 | $10,120.00 | $20,240.00 | |||
| Net Cash Flow | $13,576.00 | $67,880.00 | $135,760.00 | |||
| HOA Fees | $4,440.00 | $22,200.00 | $44,400.00 |