Property Info
- MLS S5147655
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1865
- Living Area (sqft) 1038
- Foundation Slab
- Min Lease Slab
- HOA Fees $382.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.8 | Gross Yield10% | Annual Rent$17,100.00 | Property Taxes$2,582.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,100.00 $1,425.00 / mo | $85,500.00 $1,425.00 / mo | $171,000.00 $1,425.00 / mo | |||
| Estimated Expenses | $2,582.00 | $12,910.00 | $25,820.00 | |||
| Net Cash Flow | $14,518.00 | $72,590.00 | $145,180.00 | |||
| HOA Fees | $4,584.00 | $22,920.00 | $45,840.00 |