Property Info
- MLS S5096684
- Unit No A
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 928
- Foundation Block, Concrete Perimeter, Slab
- Min Lease Block, Concrete Perimeter, Slab
- HOA Fees $499.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.0 | Gross Yield8.7% | Annual Rent$18,600.00 | Property Taxes$2,032.53 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,032.53 | $10,162.65 | $20,325.30 | |||
| Net Cash Flow | $16,567.47 | $82,837.35 | $165,674.70 | |||
| HOA Fees | $5,988.00 | $29,940.00 | $59,880.00 |