Property Info
- MLS T3547044
- Unit No D
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 876
- Foundation Slab
- Min Lease Slab
- HOA Fees $500.00
Interior Features
- Living Room/Dining Room Combo
- Window Treatments
Cash Flow
| Cap Rate7.0 | Gross Yield10.9% | Annual Rent$18,000.00 | Property Taxes$486.51 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $486.51 | $2,432.55 | $4,865.10 | |||
| Net Cash Flow | $17,513.49 | $87,567.45 | $175,134.90 | |||
| HOA Fees | $6,000.00 | $30,000.00 | $60,000.00 |