Property Info
- MLS V4948260
- Unit No D
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1034
- Living Area (sqft) 922
- Foundation Slab
- Min Lease Slab
- HOA Fees $398.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.1 | Gross Yield12.8% | Annual Rent$18,240.00 | Property Taxes$1,961.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,240.00 $1,520.00 / mo | $91,200.00 $1,520.00 / mo | $182,400.00 $1,520.00 / mo | |||
| Estimated Expenses | $1,961.00 | $9,805.00 | $19,610.00 | |||
| Net Cash Flow | $16,279.00 | $81,395.00 | $162,790.00 | |||
| HOA Fees | $4,776.00 | $23,880.00 | $47,760.00 |