Property Info
- MLS S5134563
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 591
- Living Area (sqft) 591
- Foundation Slab
- Min Lease Slab
- HOA Fees $425.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.7 | Gross Yield10.3% | Annual Rent$15,000.00 | Property Taxes$1,647.13 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $1,647.13 | $8,235.65 | $16,471.30 | |||
| Net Cash Flow | $13,352.87 | $66,764.35 | $133,528.70 | |||
| HOA Fees | $5,100.00 | $25,500.00 | $51,000.00 |