Property Info
- MLS S5121213
- Unit No 2
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 784
- Foundation Slab
- Min Lease Slab
- HOA Fees $300.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
Cash Flow
| Cap Rate7.5 | Gross Yield10.6% | Annual Rent$17,400.00 | Property Taxes$1,403.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $1,403.00 | $7,015.00 | $14,030.00 | |||
| Net Cash Flow | $15,997.00 | $79,985.00 | $159,970.00 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |