Property Info
- MLS S5124218
- Unit No C
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1242
- Foundation Slab
- Min Lease Slab
- HOA Fees $200.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.2 | Gross Yield8.3% | Annual Rent$18,000.00 | Property Taxes$2,126.66 | 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 | $2,126.66 | $10,633.30 | $21,266.60 | |||
| Net Cash Flow | $15,873.34 | $79,366.70 | $158,733.40 | |||
| HOA Fees | $2,400.00 | $12,000.00 | $24,000.00 |