Property Info
- MLS S5138089
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1360
- Living Area (sqft) 1255
- Foundation Slab, Stem Wall
- Min Lease Slab, Stem Wall
- HOA Fees $229.01
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield7.8% | Annual Rent$18,000.00 | Property Taxes$4,051.00 | 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 | $4,051.00 | $20,255.00 | $40,510.00 | |||
| Net Cash Flow | $13,949.00 | $69,745.00 | $139,490.00 | |||
| HOA Fees | $2,748.12 | $13,740.60 | $27,481.20 |