Property Info
- MLS S5130361
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 2038
- Living Area (sqft) 1442
- Foundation Slab
- Min Lease Slab
- HOA Fees $87.74
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate6.2 | Gross Yield8.1% | Annual Rent$25,800.00 | Property Taxes$5,234.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $5,234.00 | $26,170.00 | $52,340.00 | |||
| Net Cash Flow | $20,566.00 | $102,830.00 | $205,660.00 | |||
| HOA Fees | $1,052.88 | $5,264.40 | $10,528.80 |