Property Info
- MLS P4936941
- Unit No 4
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1073
- Living Area (sqft) 1073
- Foundation Slab
- Min Lease Slab
- HOA Fees $250.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.7 | Gross Yield11.1% | Annual Rent$16,800.00 | Property Taxes$2,035.47 | 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 | $2,035.47 | $10,177.35 | $20,354.70 | |||
| Net Cash Flow | $14,764.53 | $73,822.65 | $147,645.30 | |||
| HOA Fees | $3,000.00 | $15,000.00 | $30,000.00 |