Property Info
- MLS V4941529
- Unit No 108
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1080
- Foundation Slab
- Min Lease Slab
- HOA Fees $500.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate3.9 | Gross Yield8.1% | Annual Rent$16,800.00 | Property Taxes$2,758.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,758.34 | $13,791.70 | $27,583.40 | |||
| Net Cash Flow | $14,041.66 | $70,208.30 | $140,416.60 | |||
| HOA Fees | $6,000.00 | $30,000.00 | $60,000.00 |