Property Info
- MLS G5104964
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1123
- Living Area (sqft) 1123
- Foundation Slab
- Min Lease Slab
- HOA Fees $467.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate5.8 | Gross Yield13.2% | Annual Rent$13,188.00 | Property Taxes$1,814.22 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,188.00 $1,099.00 / mo | $65,940.00 $1,099.00 / mo | $131,880.00 $1,099.00 / mo | |||
| Estimated Expenses | $1,814.22 | $9,071.10 | $18,142.20 | |||
| Net Cash Flow | $11,373.78 | $56,868.90 | $113,737.80 | |||
| HOA Fees | $5,604.00 | $28,020.00 | $56,040.00 |