Property Info
- MLS S5123780
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 648
- Foundation Slab
- Min Lease Slab
- HOA Fees $290.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate9.1 | Gross Yield14.3% | Annual Rent$12,600.00 | Property Taxes$1,085.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,600.00 $1,050.00 / mo | $63,000.00 $1,050.00 / mo | $126,000.00 $1,050.00 / mo | |||
| Estimated Expenses | $1,085.00 | $5,425.00 | $10,850.00 | |||
| Net Cash Flow | $11,515.00 | $57,575.00 | $115,150.00 | |||
| HOA Fees | $3,480.00 | $17,400.00 | $34,800.00 |