Property Info
- MLS S5143906
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1248
- Living Area (sqft) 1142
- Foundation Slab
- Min Lease Slab
- HOA Fees $290.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate6.3 | Gross Yield9.4% | Annual Rent$20,400.00 | Property Taxes$3,285.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $3,285.00 | $16,425.00 | $32,850.00 | |||
| Net Cash Flow | $17,115.00 | $85,575.00 | $171,150.00 | |||
| HOA Fees | $3,480.00 | $17,400.00 | $34,800.00 |