Property Info
- MLS S5149187
- Unit No B
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 893
- Living Area (sqft) 893
- Foundation Slab
- Min Lease Slab
- HOA Fees $300.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate7.1 | Gross Yield10.6% | Annual Rent$18,000.00 | Property Taxes$2,274.15 | 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 | $2,274.15 | $11,370.75 | $22,741.50 | |||
| Net Cash Flow | $15,725.85 | $78,629.25 | $157,258.50 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |