Property Info
- MLS C7517476
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 672
- Living Area (sqft) 672
- Foundation Slab
- Min Lease Slab
- HOA Fees $230.00
Interior Features
- Eat-in Kitchen
- Thermostat
Cash Flow
| Cap Rate18.3 | Gross Yield23.7% | Annual Rent$18,000.00 | Property Taxes$1,346.33 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,346.33 | $6,731.65 | $13,463.30 | |||
| Net Cash Flow | $16,653.67 | $83,268.35 | $166,536.70 | |||
| HOA Fees | $2,760.00 | $13,800.00 | $27,600.00 |