Property Info
- MLS S5128485
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1206
- Foundation Slab
- Min Lease Slab
- HOA Fees $312.08
Interior Features
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield8% | Annual Rent$30,000.00 | Property Taxes$4,370.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $4,370.00 | $21,850.00 | $43,700.00 | |||
| Net Cash Flow | $25,630.00 | $128,150.00 | $256,300.00 | |||
| HOA Fees | $3,744.96 | $18,724.80 | $37,449.60 |