Property Info
- MLS C7501546
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 275
- Foundation Slab
- Min Lease Slab
- HOA Fees $216.67
Interior Features
- Primary Bedroom Main Floor
- Solid Surface Counters
- Window Treatments
Cash Flow
| Cap Rate9.1 | Gross Yield11.2% | Annual Rent$33,600.00 | Property Taxes$3,683.07 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $3,683.07 | $18,415.35 | $36,830.70 | |||
| Net Cash Flow | $29,916.93 | $149,584.65 | $299,169.30 | |||
| HOA Fees | $2,600.04 | $13,000.20 | $26,000.40 |
