Property Info
- MLS R4909919
- Unit No 101
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1755
- Living Area (sqft) 1755
- Foundation Basement
- Min Lease Basement
- HOA Fees $950.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate3.3 | Gross Yield8.3% | Annual Rent$28,200.00 | Property Taxes$5,742.76 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $5,742.76 | $28,713.80 | $57,427.60 | |||
| Net Cash Flow | $22,457.24 | $112,286.20 | $224,572.40 | |||
| HOA Fees | $11,400.00 | $57,000.00 | $114,000.00 |