Property Info
- MLS S5135159
- Unit No 1
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1006
- Living Area (sqft) 1006
- Foundation Slab
- Min Lease Slab
- HOA Fees $309.54
Interior Features
- Ceiling Fans(s)
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.7 | Gross Yield9.7% | Annual Rent$18,000.00 | Property Taxes$1,876.87 | 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 | $1,876.87 | $9,384.35 | $18,768.70 | |||
| Net Cash Flow | $16,123.13 | $80,615.65 | $161,231.30 | |||
| HOA Fees | $3,714.48 | $18,572.40 | $37,144.80 |