Property Info
- MLS S5125467
- Unit No 2
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 905
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $350.00
Interior Features
- Ceiling Fans(s)
- Other
Cash Flow
| Cap Rate7.0 | Gross Yield10.4% | Annual Rent$19,200.00 | Property Taxes$2,113.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,113.40 | $10,567.00 | $21,134.00 | |||
| Net Cash Flow | $17,086.60 | $85,433.00 | $170,866.00 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |