Property Info
- MLS A4697901
- Unit No V2
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1106
- Living Area (sqft) 1008
- Foundation Slab
- Min Lease Slab
- HOA Fees $531.84
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.1 | Gross Yield10% | Annual Rent$22,800.00 | Property Taxes$2,623.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $2,623.00 | $13,115.00 | $26,230.00 | |||
| Net Cash Flow | $20,177.00 | $100,885.00 | $201,770.00 | |||
| HOA Fees | $6,382.08 | $31,910.40 | $63,820.80 |