Property Info
- MLS S5129589
- Unit No 115
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1125
- Living Area (sqft) 1125
- Foundation Slab
- Min Lease Slab
- HOA Fees $245.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate7.4 | Gross Yield10.6% | Annual Rent$18,000.00 | Property Taxes$2,527.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,527.00 | $12,635.00 | $25,270.00 | |||
| Net Cash Flow | $15,473.00 | $77,365.00 | $154,730.00 | |||
| HOA Fees | $2,940.00 | $14,700.00 | $29,400.00 |