Property Info
- MLS S5112121
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1030
- Foundation Slab
- Min Lease Slab
- HOA Fees $361.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield8.6% | Annual Rent$21,120.00 | Property Taxes$2,547.71 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,120.00 $1,760.00 / mo | $105,600.00 $1,760.00 / mo | $211,200.00 $1,760.00 / mo | |||
| Estimated Expenses | $2,547.71 | $12,738.55 | $25,477.10 | |||
| Net Cash Flow | $18,572.29 | $92,861.45 | $185,722.90 | |||
| HOA Fees | $4,332.00 | $21,660.00 | $43,320.00 |