Property Info
- MLS G5104065
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1288
- Living Area (sqft) 1288
- Foundation Slab
- Min Lease Slab
- HOA Fees $146.00
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate7.0 | Gross Yield8.5% | Annual Rent$16,200.00 | Property Taxes$1,151.62 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,151.62 | $5,758.10 | $11,516.20 | |||
| Net Cash Flow | $15,048.38 | $75,241.90 | $150,483.80 | |||
| HOA Fees | $1,752.00 | $8,760.00 | $17,520.00 |