Property Info
- MLS R4909229
- Unit No A
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 642
- Foundation Slab
- Min Lease Slab
- HOA Fees $398.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate7.0 | Gross Yield12.6% | Annual Rent$13,200.00 | Property Taxes$1,112.65 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $1,112.65 | $5,563.25 | $11,126.50 | |||
| Net Cash Flow | $12,087.35 | $60,436.75 | $120,873.50 | |||
| HOA Fees | $4,776.00 | $23,880.00 | $47,760.00 |