Property Info
- MLS T3492510
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 543
- Foundation Block
- Min Lease Block
- HOA Fees $600.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.8 | Gross Yield11.8% | Annual Rent$15,600.00 | Property Taxes$722.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $722.00 | $3,610.00 | $7,220.00 | |||
| Net Cash Flow | $14,878.00 | $74,390.00 | $148,780.00 | |||
| HOA Fees | $7,200.00 | $36,000.00 | $72,000.00 |