Property Info
- MLS S5115439
- Unit No 2
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 905
- Foundation Slab
- Min Lease Slab
- HOA Fees $360.00
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate6.5 | Gross Yield9.8% | Annual Rent$19,200.00 | Property Taxes$2,168.00 | 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 | $2,168.00 | $10,840.00 | $21,680.00 | |||
| Net Cash Flow | $17,032.00 | $85,160.00 | $170,320.00 | |||
| HOA Fees | $4,320.00 | $21,600.00 | $43,200.00 |