Property Info
- MLS L4947204
- Unit No 26
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1367
- Foundation Slab
- Min Lease Slab
- HOA Fees $440.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate4.0 | Gross Yield7.3% | Annual Rent$20,400.00 | Property Taxes$3,860.12 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $3,860.12 | $19,300.60 | $38,601.20 | |||
| Net Cash Flow | $16,539.88 | $82,699.40 | $165,398.80 | |||
| HOA Fees | $5,280.00 | $26,400.00 | $52,800.00 |