Property Info
- MLS S5130307
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1158
- Living Area (sqft) 1158
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $359.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate8.1 | Gross Yield11.4% | Annual Rent$21,000.00 | Property Taxes$1,744.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $1,744.80 | $8,724.00 | $17,448.00 | |||
| Net Cash Flow | $19,255.20 | $96,276.00 | $192,552.00 | |||
| HOA Fees | $4,308.00 | $21,540.00 | $43,080.00 |