Property Info
- MLS P4933330
- Unit No 242
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 300
- Foundation Concrete Perimeter, Slab
- Min Lease Concrete Perimeter, Slab
- HOA Fees $242.00
Interior Features
- Window Treatments
Cash Flow
| Cap Rate10.9 | Gross Yield15.8% | Annual Rent$11,400.00 | Property Taxes$642.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,400.00 $950.00 / mo | $57,000.00 $950.00 / mo | $114,000.00 $950.00 / mo | |||
| Estimated Expenses | $642.00 | $3,210.00 | $6,420.00 | |||
| Net Cash Flow | $10,758.00 | $53,790.00 | $107,580.00 | |||
| HOA Fees | $2,904.00 | $14,520.00 | $29,040.00 |