Property Info
- MLS P4938760
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 495
- Living Area (sqft) 411
- Foundation Slab
- Min Lease Slab
- HOA Fees $372.00
Interior Features
- Other
Cash Flow
| Cap Rate6.5 | Gross Yield14.8% | Annual Rent$9,600.00 | Property Taxes$915.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,600.00 $800.00 / mo | $48,000.00 $800.00 / mo | $96,000.00 $800.00 / mo | |||
| Estimated Expenses | $915.10 | $4,575.50 | $9,151.00 | |||
| Net Cash Flow | $8,684.90 | $43,424.50 | $86,849.00 | |||
| HOA Fees | $4,464.00 | $22,320.00 | $44,640.00 |