Property Info
- MLS S5138180
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 992
- Living Area (sqft) 992
- Foundation Slab
- Min Lease Slab
- HOA Fees $100.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate9.9 | Gross Yield10.9% | Annual Rent$23,400.00 | Property Taxes$1,010.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $1,010.00 | $5,050.00 | $10,100.00 | |||
| Net Cash Flow | $22,390.00 | $111,950.00 | $223,900.00 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |