Property Info
- MLS U8241592
- Unit No F
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 415
- Foundation Slab
- Min Lease Slab
- HOA Fees $451.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield12.4% | Annual Rent$11,400.00 | Property Taxes$1,006.48 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,400.00 $950.00 / mo | $57,000.00 $950.00 / mo | $114,000.00 $950.00 / mo | |||
| Estimated Expenses | $1,006.48 | $5,032.40 | $10,064.80 | |||
| Net Cash Flow | $10,393.52 | $51,967.60 | $103,935.20 | |||
| HOA Fees | $5,412.00 | $27,060.00 | $54,120.00 |