Property Info
- MLS S5099258
- Unit No 3
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 784
- Foundation Slab
- Min Lease Slab
- HOA Fees $300.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate2.5 | Gross Yield5.6% | Annual Rent$9,600.00 | Property Taxes$1,740.03 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,600.00 $800.00 / mo | $48,000.00 $800.00 / mo | $96,000.00 $800.00 / mo | |||
| Estimated Expenses | $1,740.03 | $8,700.15 | $17,400.30 | |||
| Net Cash Flow | $7,859.97 | $39,299.85 | $78,599.70 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |