Property Info
- MLS R4910930
- Unit No 3B
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1061
- Living Area (sqft) 1061
- Foundation Slab
- Min Lease Slab
- HOA Fees $285.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Window Treatments
Cash Flow
| Cap Rate6.8 | Gross Yield9.8% | Annual Rent$17,700.00 | Property Taxes$2,114.66 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,700.00 $1,475.00 / mo | $88,500.00 $1,475.00 / mo | $177,000.00 $1,475.00 / mo | |||
| Estimated Expenses | $2,114.66 | $10,573.30 | $21,146.60 | |||
| Net Cash Flow | $15,585.34 | $77,926.70 | $155,853.40 | |||
| HOA Fees | $3,420.00 | $17,100.00 | $34,200.00 |