Property Info
- MLS C7511816
- Unit No 1B
- Bedrooms 1
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 829
- Foundation Block
- Min Lease Block
- HOA Fees $400.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.5 | Gross Yield13.3% | Annual Rent$13,200.00 | Property Taxes$994.09 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $994.09 | $4,970.45 | $9,940.90 | |||
| Net Cash Flow | $12,205.91 | $61,029.55 | $122,059.10 | |||
| HOA Fees | $4,800.00 | $24,000.00 | $48,000.00 |