Property Info
- MLS C7518672
- Unit No A2
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1025
- Living Area (sqft) 1025
- Foundation Block
- Min Lease Block
- HOA Fees $641.67
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate3.6 | Gross Yield9.3% | Annual Rent$18,600.00 | Property Taxes$3,787.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $3,787.00 | $18,935.00 | $37,870.00 | |||
| Net Cash Flow | $14,813.00 | $74,065.00 | $148,130.00 | |||
| HOA Fees | $7,700.04 | $38,500.20 | $77,000.40 |