Property Info
- MLS R4909230
- Unit No G
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 642
- Foundation Slab
- Min Lease Slab
- HOA Fees $396.89
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.8 | Gross Yield12% | Annual Rent$13,200.00 | Property Taxes$952.55 | 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 | $952.55 | $4,762.75 | $9,525.50 | |||
| Net Cash Flow | $12,247.45 | $61,237.25 | $122,474.50 | |||
| HOA Fees | $4,762.68 | $23,813.40 | $47,626.80 |