Property Info
- MLS C7495340
- Unit No A
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 793
- Foundation Slab
- Min Lease Slab
- HOA Fees $300.00
Interior Features
- Other
Cash Flow
| Cap Rate6.6 | Gross Yield9.3% | Annual Rent$16,800.00 | Property Taxes$1,303.89 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,303.89 | $6,519.45 | $13,038.90 | |||
| Net Cash Flow | $15,496.11 | $77,480.55 | $154,961.10 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |