Property Info
- MLS S5149193
- Unit No D
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 780
- Living Area (sqft) 780
- Foundation Slab
- Min Lease Slab
- HOA Fees $300.00
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate6.8 | Gross Yield10.3% | Annual Rent$16,500.00 | Property Taxes$1,986.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,500.00 $1,375.00 / mo | $82,500.00 $1,375.00 / mo | $165,000.00 $1,375.00 / mo | |||
| Estimated Expenses | $1,986.20 | $9,931.00 | $19,862.00 | |||
| Net Cash Flow | $14,513.80 | $72,569.00 | $145,138.00 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |