Property Info
- MLS S5147263
- Unit No 8
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 905
- Living Area (sqft) 905
- Foundation Slab
- Min Lease Slab
- HOA Fees $400.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.8 | Gross Yield9.5% | Annual Rent$18,600.00 | Property Taxes$2,566.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,566.00 | $12,830.00 | $25,660.00 | |||
| Net Cash Flow | $16,034.00 | $80,170.00 | $160,340.00 | |||
| HOA Fees | $4,800.00 | $24,000.00 | $48,000.00 |