Property Info
- MLS S5117254
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 938
- Foundation Slab
- Min Lease Slab
- HOA Fees $135.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate6.2 | Gross Yield7.9% | Annual Rent$18,600.00 | Property Taxes$2,407.20 | 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 | $2,407.20 | $12,036.00 | $24,072.00 | |||
| Net Cash Flow | $16,192.80 | $80,964.00 | $161,928.00 | |||
| HOA Fees | $1,620.00 | $8,100.00 | $16,200.00 |