Property Info
- MLS L4957415
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 962
- Living Area (sqft) 481
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
- HOA Fees $756.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Window Treatments
Cash Flow
| Cap Rate8.5 | Gross Yield13.6% | Annual Rent$30,000.00 | Property Taxes$2,157.84 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $2,157.84 | $10,789.20 | $21,578.40 | |||
| Net Cash Flow | $27,842.16 | $139,210.80 | $278,421.60 | |||
| HOA Fees | $9,072.00 | $45,360.00 | $90,720.00 |