Property Info
- MLS A4698193
- Unit No 211
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 893
- Living Area (sqft) 874
- Foundation Slab
- Min Lease Slab
- HOA Fees $595.00
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.5 | Gross Yield10.7% | Annual Rent$19,200.00 | Property Taxes$2,156.02 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,156.02 | $10,780.10 | $21,560.20 | |||
| Net Cash Flow | $17,043.98 | $85,219.90 | $170,439.80 | |||
| HOA Fees | $7,140.00 | $35,700.00 | $71,400.00 |