Property Info
- MLS R4908211
- Unit No 2
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 638
- Foundation Block
- Min Lease Block
- HOA Fees $225.00
Interior Features
- Other
Cash Flow
| Cap Rate7.5 | Gross Yield10.4% | Annual Rent$15,600.00 | Property Taxes$1,644.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,644.00 | $8,220.00 | $16,440.00 | |||
| Net Cash Flow | $13,956.00 | $69,780.00 | $139,560.00 | |||
| HOA Fees | $2,700.00 | $13,500.00 | $27,000.00 |