Property Info
- MLS R4908404
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 823
- Foundation Basement
- Min Lease Basement
- HOA Fees $497.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.8 | Gross Yield9.3% | Annual Rent$20,400.00 | Property Taxes$4,031.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $4,031.00 | $20,155.00 | $40,310.00 | |||
| Net Cash Flow | $16,369.00 | $81,845.00 | $163,690.00 | |||
| HOA Fees | $5,964.00 | $29,820.00 | $59,640.00 |