Property Info
- MLS V4947486
- Unit No B
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1034
- Living Area (sqft) 922
- Foundation Slab
- Min Lease Slab
- HOA Fees $393.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.8 | Gross Yield13.6% | Annual Rent$18,900.00 | Property Taxes$1,960.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,900.00 $1,575.00 / mo | $94,500.00 $1,575.00 / mo | $189,000.00 $1,575.00 / mo | |||
| Estimated Expenses | $1,960.60 | $9,803.00 | $19,606.00 | |||
| Net Cash Flow | $16,939.40 | $84,697.00 | $169,394.00 | |||
| HOA Fees | $4,716.00 | $23,580.00 | $47,160.00 |