Property Info
- MLS S5128384
- Unit No 1
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1090
- Living Area (sqft) 1090
- Foundation Block
- Min Lease Block
- HOA Fees $471.61
Interior Features
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate6.5 | Gross Yield11.1% | Annual Rent$21,600.00 | Property Taxes$3,233.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,233.60 | $16,168.00 | $32,336.00 | |||
| Net Cash Flow | $18,366.40 | $91,832.00 | $183,664.00 | |||
| HOA Fees | $5,659.32 | $28,296.60 | $56,593.20 |