Property Info
- MLS R4911486
- Unit No 6
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 585
- Living Area (sqft) 585
- Foundation Block
- Min Lease Block
- HOA Fees $411.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate9.1 | Gross Yield18.5% | Annual Rent$12,000.00 | Property Taxes$1,129.32 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $1,129.32 | $5,646.60 | $11,293.20 | |||
| Net Cash Flow | $10,870.68 | $54,353.40 | $108,706.80 | |||
| HOA Fees | $4,932.00 | $24,660.00 | $49,320.00 |