Property Info
- MLS S5139764
- Unit No 2
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 905
- Living Area (sqft) 905
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $400.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.2 | Gross Yield10.4% | Annual Rent$18,000.00 | Property Taxes$2,404.00 | 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 | $2,404.00 | $12,020.00 | $24,040.00 | |||
| Net Cash Flow | $15,596.00 | $77,980.00 | $155,960.00 | |||
| HOA Fees | $4,800.00 | $24,000.00 | $48,000.00 |