Property Info
- MLS S5118815
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 992
- Foundation Slab
- Min Lease Slab
- HOA Fees $95.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate7.1 | Gross Yield8.8% | Annual Rent$19,800.00 | Property Taxes$2,583.23 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,583.23 | $12,916.15 | $25,832.30 | |||
| Net Cash Flow | $17,216.77 | $86,083.85 | $172,167.70 | |||
| HOA Fees | $1,140.00 | $5,700.00 | $11,400.00 |