Property Info
- MLS A4629827
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 780
- Foundation Slab
- Min Lease Slab
- HOA Fees $131.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate10.8 | Gross Yield13.4% | Annual Rent$11,400.00 | Property Taxes$647.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,400.00 $950.00 / mo | $57,000.00 $950.00 / mo | $114,000.00 $950.00 / mo | |||
| Estimated Expenses | $647.00 | $3,235.00 | $6,470.00 | |||
| Net Cash Flow | $10,753.00 | $53,765.00 | $107,530.00 | |||
| HOA Fees | $1,572.00 | $7,860.00 | $15,720.00 |