Property Info
- MLS S5141452
- Unit No B
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1222
- Living Area (sqft) 1222
- Foundation Slab
- Min Lease Slab
- HOA Fees $308.50
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate4.9 | Gross Yield7.8% | Annual Rent$18,000.00 | Property Taxes$3,018.00 | 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 | $3,018.00 | $15,090.00 | $30,180.00 | |||
| Net Cash Flow | $14,982.00 | $74,910.00 | $149,820.00 | |||
| HOA Fees | $3,702.00 | $18,510.00 | $37,020.00 |