Property Info
- MLS S5120740
- Unit No 14
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 828
- Living Area (sqft) 828
- Foundation Slab
- Min Lease Slab
- HOA Fees $313.00
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate7.1 | Gross Yield10.6% | Annual Rent$18,000.00 | Property Taxes$2,177.57 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,177.57 | $10,887.85 | $21,775.70 | |||
| Net Cash Flow | $15,822.43 | $79,112.15 | $158,224.30 | |||
| HOA Fees | $3,756.00 | $18,780.00 | $37,560.00 |