Property Info
- MLS S5150460
- Unit No 1
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 95
- Living Area (sqft) 905
- Foundation Slab
- Min Lease Slab
- HOA Fees $400.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.5 | Gross Yield10.5% | Annual Rent$19,800.00 | Property Taxes$2,636.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,636.00 | $13,180.00 | $26,360.00 | |||
| Net Cash Flow | $17,164.00 | $85,820.00 | $171,640.00 | |||
| HOA Fees | $4,800.00 | $24,000.00 | $48,000.00 |