Property Info
- MLS S5143470
- Unit No A
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1118
- Living Area (sqft) 1118
- Foundation Block
- Min Lease Block
- HOA Fees $345.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.0 | Gross Yield10.3% | Annual Rent$16,200.00 | Property Taxes$2,561.32 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $2,561.32 | $12,806.60 | $25,613.20 | |||
| Net Cash Flow | $13,638.68 | $68,193.40 | $136,386.80 | |||
| HOA Fees | $4,140.00 | $20,700.00 | $41,400.00 |