Property Info
- MLS G5106138
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 920
- Living Area (sqft) 920
- Foundation Pillar/Post/Pier, Stem Wall
- Min Lease -
- HOA Fees $8.33
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate5.5 | Gross Yield6.4% | Annual Rent$12,000.00 | Property Taxes$1,581.65 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $1,581.65 | $7,908.25 | $15,816.50 | |||
| Net Cash Flow | $10,418.35 | $52,091.75 | $104,183.50 | |||
| HOA Fees | $99.96 | $499.80 | $999.60 |