Property Info
- MLS A4637164
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 798
- Foundation Slab
- Min Lease Slab
- HOA Fees $650.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.8 | Gross Yield7.9% | Annual Rent$21,600.00 | Property Taxes$3,302.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,302.00 | $16,510.00 | $33,020.00 | |||
| Net Cash Flow | $18,298.00 | $91,490.00 | $182,980.00 | |||
| HOA Fees | $7,800.00 | $39,000.00 | $78,000.00 |