Property Info
- MLS R4909223
- Unit No 604
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 670
- Foundation Slab
- Min Lease Slab
- HOA Fees $350.00
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate5.8 | Gross Yield11.5% | Annual Rent$10,800.00 | Property Taxes$1,190.38 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,800.00 $900.00 / mo | $54,000.00 $900.00 / mo | $108,000.00 $900.00 / mo | |||
| Estimated Expenses | $1,190.38 | $5,951.90 | $11,903.80 | |||
| Net Cash Flow | $9,609.62 | $48,048.10 | $96,096.20 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |