Property Info
- MLS A4696620
- Unit No 34
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1568
- Living Area (sqft) 1024
- Foundation Slab
- Min Lease Slab
- HOA Fees $559.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield9.7% | Annual Rent$27,600.00 | Property Taxes$2,638.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $2,638.00 | $13,190.00 | $26,380.00 | |||
| Net Cash Flow | $24,962.00 | $124,810.00 | $249,620.00 | |||
| HOA Fees | $6,708.00 | $33,540.00 | $67,080.00 |