Property Info
- MLS V4941609
- Unit No 123
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1653
- Living Area (sqft) 1243
- Foundation Slab
- Min Lease Slab
- HOA Fees $543.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- L Dining
Cash Flow
| Cap Rate6.2 | Gross Yield10% | Annual Rent$23,100.00 | Property Taxes$2,218.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,100.00 $1,925.00 / mo | $115,500.00 $1,925.00 / mo | $231,000.00 $1,925.00 / mo | |||
| Estimated Expenses | $2,218.90 | $11,094.50 | $22,189.00 | |||
| Net Cash Flow | $20,881.10 | $104,405.50 | $208,811.00 | |||
| HOA Fees | $6,516.00 | $32,580.00 | $65,160.00 |