Property Info
- MLS G5099090
- Unit No -
- Bedrooms 1
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 798
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $733.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.6 | Gross Yield7.3% | Annual Rent$18,000.00 | Property Taxes$2,735.00 | 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 | $2,735.00 | $13,675.00 | $27,350.00 | |||
| Net Cash Flow | $15,265.00 | $76,325.00 | $152,650.00 | |||
| HOA Fees | $8,796.00 | $43,980.00 | $87,960.00 |