Property Info
- MLS S5121323
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 984
- Foundation Slab
- Min Lease Slab
- HOA Fees $56.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate6.7 | Gross Yield8% | Annual Rent$18,000.00 | Property Taxes$2,248.90 | 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 | $2,248.90 | $11,244.50 | $22,489.00 | |||
| Net Cash Flow | $15,751.10 | $78,755.50 | $157,511.00 | |||
| HOA Fees | $672.00 | $3,360.00 | $6,720.00 |