Property Info
- MLS O6317637
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 276
- Foundation Block, Brick/Mortar
- Min Lease Block, Brick/Mortar
- HOA Fees $475.00
Interior Features
- Other
Cash Flow
| Cap Rate-0.7 | Gross Yield8.3% | Annual Rent$5,700.00 | Property Taxes$499.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $5,700.00 $475.00 / mo | $28,500.00 $475.00 / mo | $57,000.00 $475.00 / mo | |||
| Estimated Expenses | $499.90 | $2,499.50 | $4,999.00 | |||
| Net Cash Flow | $5,200.10 | $26,000.50 | $52,001.00 | |||
| HOA Fees | $5,700.00 | $28,500.00 | $57,000.00 |