Property Info
- MLS A4695181
- Unit No 21
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1050
- Living Area (sqft) 972
- Foundation Slab
- Min Lease Slab
- HOA Fees $685.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate5.3 | Gross Yield10.3% | Annual Rent$21,600.00 | Property Taxes$2,213.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,213.00 | $11,065.00 | $22,130.00 | |||
| Net Cash Flow | $19,387.00 | $96,935.00 | $193,870.00 | |||
| HOA Fees | $8,220.00 | $41,100.00 | $82,200.00 |