Property Info
- MLS V4944195
- Unit No 2-207
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1006
- Living Area (sqft) 1082
- Foundation Block
- Min Lease Block
- HOA Fees $381.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield8.3% | Annual Rent$19,800.00 | Property Taxes$3,046.00 | 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 | $3,046.00 | $15,230.00 | $30,460.00 | |||
| Net Cash Flow | $16,754.00 | $83,770.00 | $167,540.00 | |||
| HOA Fees | $4,572.00 | $22,860.00 | $45,720.00 |