Property Info
- MLS S5148414
- Unit No H
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 968
- Living Area (sqft) 826
- Foundation Slab
- Min Lease Slab
- HOA Fees $336.39
Interior Features
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate8.7 | Gross Yield13.3% | Annual Rent$18,000.00 | Property Taxes$2,211.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,211.83 | $11,059.15 | $22,118.30 | |||
| Net Cash Flow | $15,788.17 | $78,940.85 | $157,881.70 | |||
| HOA Fees | $4,036.68 | $20,183.40 | $40,366.80 |