Property Info
- MLS S5128355
- Unit No 4
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1240
- Foundation Slab
- Min Lease Slab
- HOA Fees $347.00
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate6.6 | Gross Yield9.8% | Annual Rent$19,200.00 | Property Taxes$2,112.00 | 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 | $2,112.00 | $10,560.00 | $21,120.00 | |||
| Net Cash Flow | $17,088.00 | $85,440.00 | $170,880.00 | |||
| HOA Fees | $4,164.00 | $20,820.00 | $41,640.00 |