Property Info
- MLS S5120373
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1188
- Foundation Slab
- Min Lease Slab
- HOA Fees $524.54
Interior Features
- Ceiling Fans(s)
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield8.6% | Annual Rent$30,000.00 | Property Taxes$4,578.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $4,578.00 | $22,890.00 | $45,780.00 | |||
| Net Cash Flow | $25,422.00 | $127,110.00 | $254,220.00 | |||
| HOA Fees | $6,294.48 | $31,472.40 | $62,944.80 |