Property Info
- MLS S5112356
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1394
- Foundation Slab
- Min Lease Slab
- HOA Fees $625.00
Interior Features
- Ceiling Fans(s)
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield9.8% | Annual Rent$27,000.00 | Property Taxes$5,301.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $5,301.00 | $26,505.00 | $53,010.00 | |||
| Net Cash Flow | $21,699.00 | $108,495.00 | $216,990.00 | |||
| HOA Fees | $7,500.00 | $37,500.00 | $75,000.00 |