Property Info
- MLS S5150337
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 661
- Living Area (sqft) 661
- Foundation Slab
- Min Lease Slab
- HOA Fees $425.37
Interior Features
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield11.2% | Annual Rent$16,800.00 | Property Taxes$2,025.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,025.72 | $10,128.60 | $20,257.20 | |||
| Net Cash Flow | $14,774.28 | $73,871.40 | $147,742.80 | |||
| HOA Fees | $5,104.44 | $25,522.20 | $51,044.40 |