Property Info
- MLS R4911412
- Unit No 1126
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 75
- Living Area (sqft) 754
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $349.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate4.6 | Gross Yield8.5% | Annual Rent$14,400.00 | Property Taxes$2,465.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $2,465.00 | $12,325.00 | $24,650.00 | |||
| Net Cash Flow | $11,935.00 | $59,675.00 | $119,350.00 | |||
| HOA Fees | $4,188.00 | $20,940.00 | $41,880.00 |