Property Info
- MLS S5114058
- Unit No 1
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1006
- Foundation Slab
- Min Lease Slab
- HOA Fees $309.54
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.0 | Gross Yield9.5% | Annual Rent$20,400.00 | Property Taxes$1,710.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $1,710.00 | $8,550.00 | $17,100.00 | |||
| Net Cash Flow | $18,690.00 | $93,450.00 | $186,900.00 | |||
| HOA Fees | $3,714.48 | $18,572.40 | $37,144.80 |