Property Info
- MLS S5126847
- Unit No 7
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 905
- Foundation Slab
- Min Lease Slab
- HOA Fees $350.00
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate6.7 | Gross Yield10.6% | Annual Rent$18,600.00 | Property Taxes$2,663.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,663.60 | $13,318.00 | $26,636.00 | |||
| Net Cash Flow | $15,936.40 | $79,682.00 | $159,364.00 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |