Property Info
- MLS V4948340
- Unit No 106
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1676
- Living Area (sqft) 1546
- Foundation Slab
- Min Lease Slab
- HOA Fees $225.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.2 | Gross Yield8.8% | Annual Rent$30,600.00 | Property Taxes$2,812.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,600.00 $2,550.00 / mo | $153,000.00 $2,550.00 / mo | $306,000.00 $2,550.00 / mo | |||
| Estimated Expenses | $2,812.60 | $14,063.00 | $28,126.00 | |||
| Net Cash Flow | $27,787.40 | $138,937.00 | $277,874.00 | |||
| HOA Fees | $2,700.00 | $13,500.00 | $27,000.00 |