Property Info
- MLS S5116292
- Unit No 203
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1126
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.6 | Gross Yield9.8% | Annual Rent$20,100.00 | Property Taxes$2,537.89 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,100.00 $1,675.00 / mo | $100,500.00 $1,675.00 / mo | $201,000.00 $1,675.00 / mo | |||
| Estimated Expenses | $2,537.89 | $12,689.45 | $25,378.90 | |||
| Net Cash Flow | $17,562.11 | $87,810.55 | $175,621.10 |