Property Info
- MLS S5112929
- Unit No GE
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 905
- Foundation Slab
- Min Lease -
- HOA Fees $350.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.3 | Gross Yield9.5% | Annual Rent$18,600.00 | Property Taxes$2,167.85 | 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 | $2,167.85 | $10,839.25 | $21,678.50 | |||
| Net Cash Flow | $16,432.15 | $82,160.75 | $164,321.50 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |