Property Info
- MLS S5148788
- Unit No 1
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1006
- Living Area (sqft) 1006
- Foundation Slab
- Min Lease Slab
- HOA Fees $380.57
Interior Features
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield10.3% | Annual Rent$18,000.00 | Property Taxes$2,301.38 | 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 | $2,301.38 | $11,506.90 | $23,013.80 | |||
| Net Cash Flow | $15,698.62 | $78,493.10 | $156,986.20 | |||
| HOA Fees | $4,566.84 | $22,834.20 | $45,668.40 |