Property Info
- MLS R4911641
- Unit No 120
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 804
- Living Area (sqft) 804
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $499.80
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate8.0 | Gross Yield13.7% | Annual Rent$19,800.00 | Property Taxes$2,137.99 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,137.99 | $10,689.95 | $21,379.90 | |||
| Net Cash Flow | $17,662.01 | $88,310.05 | $176,620.10 | |||
| HOA Fees | $5,997.60 | $29,988.00 | $59,976.00 |