Property Info
- MLS S5115437
- Unit No 1
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 905
- Foundation Slab
- Min Lease Slab
- HOA Fees $360.00
Interior Features
- Ceiling Fans(s)
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate6.4 | Gross Yield9.8% | Annual Rent$19,200.00 | Property Taxes$2,307.16 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,307.16 | $11,535.80 | $23,071.60 | |||
| Net Cash Flow | $16,892.84 | $84,464.20 | $168,928.40 | |||
| HOA Fees | $4,320.00 | $21,600.00 | $43,200.00 |