Property Info
- MLS S5144316
- Unit No 3
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 4378
- Living Area (sqft) 905
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $400.00
Interior Features
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate6.6 | Gross Yield10.8% | Annual Rent$18,720.00 | Property Taxes$2,471.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,720.00 $1,560.00 / mo | $93,600.00 $1,560.00 / mo | $187,200.00 $1,560.00 / mo | |||
| Estimated Expenses | $2,471.00 | $12,355.00 | $24,710.00 | |||
| Net Cash Flow | $16,249.00 | $81,245.00 | $162,490.00 | |||
| HOA Fees | $4,800.00 | $24,000.00 | $48,000.00 |