Property Info
- MLS S5118586
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 648
- Living Area (sqft) 648
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $290.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.0 | Gross Yield10.8% | Annual Rent$11,700.00 | Property Taxes$637.38 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,700.00 $975.00 / mo | $58,500.00 $975.00 / mo | $117,000.00 $975.00 / mo | |||
| Estimated Expenses | $637.38 | $3,186.90 | $6,373.80 | |||
| Net Cash Flow | $11,062.62 | $55,313.10 | $110,626.20 | |||
| HOA Fees | $3,480.00 | $17,400.00 | $34,800.00 |