Property Info
- MLS L4963445
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 648
- Living Area (sqft) 648
- Foundation Slab
- Min Lease Slab
- HOA Fees $350.00
Interior Features
- Other
Cash Flow
| Cap Rate7.7 | Gross Yield15.4% | Annual Rent$10,800.00 | Property Taxes$1,187.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,800.00 $900.00 / mo | $54,000.00 $900.00 / mo | $108,000.00 $900.00 / mo | |||
| Estimated Expenses | $1,187.00 | $5,935.00 | $11,870.00 | |||
| Net Cash Flow | $9,613.00 | $48,065.00 | $96,130.00 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |