Property Info
- MLS R4910390
- Unit No 200
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 992
- Living Area (sqft) 992
- Foundation Slab
- Min Lease Slab
- HOA Fees $850.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Window Treatments
Cash Flow
| Cap Rate2.0 | Gross Yield11.1% | Annual Rent$14,400.00 | Property Taxes$1,560.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,560.29 | $7,801.45 | $15,602.90 | |||
| Net Cash Flow | $12,839.71 | $64,198.55 | $128,397.10 | |||
| HOA Fees | $10,200.00 | $51,000.00 | $102,000.00 |