Property Info
- MLS R4910137
- Unit No 104
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 650
- Living Area (sqft) 650
- Foundation Concrete Perimeter, Slab
- Min Lease Concrete Perimeter, Slab
- HOA Fees $323.00
Interior Features
- Other
Cash Flow
| Cap Rate6.4 | Gross Yield10.6% | Annual Rent$13,200.00 | Property Taxes$1,305.00 | 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 | $1,305.00 | $6,525.00 | $13,050.00 | |||
| Net Cash Flow | $11,895.00 | $59,475.00 | $118,950.00 | |||
| HOA Fees | $3,876.00 | $19,380.00 | $38,760.00 |