Property Info
- MLS V4942413
- Unit No 1
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1283
- Foundation Slab
- Min Lease Slab
- HOA Fees $500.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate2.8 | Gross Yield6.2% | Annual Rent$18,000.00 | Property Taxes$3,888.52 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $3,888.52 | $19,442.60 | $38,885.20 | |||
| Net Cash Flow | $14,111.48 | $70,557.40 | $141,114.80 | |||
| HOA Fees | $6,000.00 | $30,000.00 | $60,000.00 |