Property Info
- MLS R4909362
- Unit No 2013K
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 993
- Foundation Block
- Min Lease Block
- HOA Fees $603.86
Interior Features
- Thermostat
Cash Flow
| Cap Rate6.8 | Gross Yield12% | Annual Rent$23,400.00 | Property Taxes$2,945.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $2,945.00 | $14,725.00 | $29,450.00 | |||
| Net Cash Flow | $20,455.00 | $102,275.00 | $204,550.00 | |||
| HOA Fees | $7,246.32 | $36,231.60 | $72,463.20 |