Property Info
- MLS A4632256
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 843
- Foundation Slab
- Min Lease Slab
- HOA Fees $322.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate5.6 | Gross Yield8.4% | Annual Rent$18,000.00 | Property Taxes$2,053.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,053.34 | $10,266.70 | $20,533.40 | |||
| Net Cash Flow | $15,946.66 | $79,733.30 | $159,466.60 | |||
| HOA Fees | $3,864.00 | $19,320.00 | $38,640.00 |