Property Info
- MLS G5100417
- Unit No 2
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 905
- Living Area (sqft) 905
- Foundation Block
- Min Lease Block
- HOA Fees $365.00
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate5.9 | Gross Yield9.5% | Annual Rent$18,900.00 | Property Taxes$2,698.76 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,900.00 $1,575.00 / mo | $94,500.00 $1,575.00 / mo | $189,000.00 $1,575.00 / mo | |||
| Estimated Expenses | $2,698.76 | $13,493.80 | $26,987.60 | |||
| Net Cash Flow | $16,201.24 | $81,006.20 | $162,012.40 | |||
| HOA Fees | $4,380.00 | $21,900.00 | $43,800.00 |