Property Info
- MLS V4945805
- Unit No 203
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 910
- Living Area (sqft) 910
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $400.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.1 | Gross Yield13% | Annual Rent$16,200.00 | Property Taxes$1,235.70 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,235.70 | $6,178.50 | $12,357.00 | |||
| Net Cash Flow | $14,964.30 | $74,821.50 | $149,643.00 | |||
| HOA Fees | $4,800.00 | $24,000.00 | $48,000.00 |