Property Info
- MLS S5146600
- Unit No A
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1202
- Living Area (sqft) 1202
- Foundation Basement
- Min Lease Basement
- HOA Fees $360.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.7 | Gross Yield9.6% | Annual Rent$24,000.00 | Property Taxes$3,006.53 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,006.53 | $15,032.65 | $30,065.30 | |||
| Net Cash Flow | $20,993.47 | $104,967.35 | $209,934.70 | |||
| HOA Fees | $4,320.00 | $21,600.00 | $43,200.00 |