Property Info
- MLS P4932431
- Unit No 8106
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1105
- Foundation Slab
- Min Lease Slab
- HOA Fees $521.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield9.1% | Annual Rent$22,800.00 | Property Taxes$3,632.62 | 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 | $3,632.62 | $18,163.10 | $36,326.20 | |||
| Net Cash Flow | $19,167.38 | $95,836.90 | $191,673.80 | |||
| HOA Fees | $6,252.00 | $31,260.00 | $62,520.00 |