Property Info
- MLS L4946579
- Unit No 1
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 925
- Foundation Slab
- Min Lease Slab
- HOA Fees $716.81
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate11.1 | Gross Yield22.7% | Annual Rent$21,600.00 | Property Taxes$2,433.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,433.00 | $12,165.00 | $24,330.00 | |||
| Net Cash Flow | $19,167.00 | $95,835.00 | $191,670.00 | |||
| HOA Fees | $8,601.72 | $43,008.60 | $86,017.20 |