Property Info
- MLS C7493376
- Unit No 127
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 912
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $370.00
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate16.6 | Gross Yield19.7% | Annual Rent$36,000.00 | Property Taxes$1,272.61 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $1,272.61 | $6,363.05 | $12,726.10 | |||
| Net Cash Flow | $34,727.39 | $173,636.95 | $347,273.90 | |||
| HOA Fees | $4,440.00 | $22,200.00 | $44,400.00 |