Property Info
- MLS A4696483
- Unit No 5528
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1968
- Living Area (sqft) 1236
- Foundation Slab
- Min Lease Slab
- HOA Fees $414.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.9 | Gross Yield10.3% | Annual Rent$25,200.00 | Property Taxes$3,222.71 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,222.71 | $16,113.55 | $32,227.10 | |||
| Net Cash Flow | $21,977.29 | $109,886.45 | $219,772.90 | |||
| HOA Fees | $4,968.00 | $24,840.00 | $49,680.00 |