Property Info
- MLS C7516565
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 865
- Living Area (sqft) 788
- Foundation Slab
- Min Lease Slab
- HOA Fees $372.00
Interior Features
- Crown Molding
Cash Flow
| Cap Rate5.7 | Gross Yield9.9% | Annual Rent$15,900.00 | Property Taxes$2,298.58 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,900.00 $1,325.00 / mo | $79,500.00 $1,325.00 / mo | $159,000.00 $1,325.00 / mo | |||
| Estimated Expenses | $2,298.58 | $11,492.90 | $22,985.80 | |||
| Net Cash Flow | $13,601.42 | $68,007.10 | $136,014.20 | |||
| HOA Fees | $4,464.00 | $22,320.00 | $44,640.00 |