Property Info
- MLS S5122985
- Unit No 3
- 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 Rate8.4 | Gross Yield12.2% | Annual Rent$18,000.00 | Property Taxes$2,115.42 | 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 | $2,115.42 | $10,577.10 | $21,154.20 | |||
| Net Cash Flow | $15,884.58 | $79,422.90 | $158,845.80 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |