Property Info
- MLS V4939867
- Unit No 201
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1153
- Foundation Slab
- Min Lease -
- HOA Fees $460.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate-0.7 | Gross Yield2.4% | Annual Rent$5,520.00 | Property Taxes$1,627.69 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $5,520.00 $460.00 / mo | $27,600.00 $460.00 / mo | $55,200.00 $460.00 / mo | |||
| Estimated Expenses | $1,627.69 | $8,138.45 | $16,276.90 | |||
| Net Cash Flow | $3,892.31 | $19,461.55 | $38,923.10 | |||
| HOA Fees | $5,520.00 | $27,600.00 | $55,200.00 |