Property Info
- MLS S5102326
- Unit No B
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1202
- Foundation Slab
- Min Lease Slab
- HOA Fees $375.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.6 | Gross Yield10.7% | Annual Rent$24,000.00 | Property Taxes$2,503.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $2,503.00 | $12,515.00 | $25,030.00 | |||
| Net Cash Flow | $21,497.00 | $107,485.00 | $214,970.00 | |||
| HOA Fees | $4,500.00 | $22,500.00 | $45,000.00 |