Property Info
- MLS S5133727
- Unit No 5
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1426
- Living Area (sqft) 1426
- Foundation Block
- Min Lease Block
- HOA Fees $377.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate7.9 | Gross Yield11.7% | Annual Rent$21,600.00 | Property Taxes$2,432.00 | 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 | $2,432.00 | $12,160.00 | $24,320.00 | |||
| Net Cash Flow | $19,168.00 | $95,840.00 | $191,680.00 | |||
| HOA Fees | $4,524.00 | $22,620.00 | $45,240.00 |