Property Info
- MLS L4943611
- Unit No 3
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 948
- Foundation Block
- Min Lease Block
- HOA Fees $382.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate5.3 | Gross Yield9% | Annual Rent$16,800.00 | Property Taxes$2,333.24 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,333.24 | $11,666.20 | $23,332.40 | |||
| Net Cash Flow | $14,466.76 | $72,333.80 | $144,667.60 | |||
| HOA Fees | $4,584.00 | $22,920.00 | $45,840.00 |