Property Info
- MLS S5117453
- Unit No 13
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1120
- Foundation Slab
- Min Lease Slab
- HOA Fees $400.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.2 | Gross Yield7.8% | Annual Rent$23,400.00 | Property Taxes$2,962.98 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $2,962.98 | $14,814.90 | $29,629.80 | |||
| Net Cash Flow | $20,437.02 | $102,185.10 | $204,370.20 | |||
| HOA Fees | $4,800.00 | $24,000.00 | $48,000.00 |