Property Info
- MLS R4910464
- Unit No 86
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1495
- Living Area (sqft) 1495
- Foundation Slab
- Min Lease Slab
- HOA Fees $300.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield8.4% | Annual Rent$25,200.00 | Property Taxes$2,711.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $2,711.00 | $13,555.00 | $27,110.00 | |||
| Net Cash Flow | $22,489.00 | $112,445.00 | $224,890.00 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |