Property Info
- MLS C7512734
- Unit No 1
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 550
- Foundation Slab
- Min Lease Slab
- HOA Fees $298.00
Interior Features
- Living Room/Dining Room Combo
- Window Treatments
Cash Flow
| Cap Rate9.5 | Gross Yield15.2% | Annual Rent$14,400.00 | Property Taxes$1,822.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,822.00 | $9,110.00 | $18,220.00 | |||
| Net Cash Flow | $12,578.00 | $62,890.00 | $125,780.00 | |||
| HOA Fees | $3,576.00 | $17,880.00 | $35,760.00 |