Property Info
- MLS S5150908
- Unit No D
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1190
- Living Area (sqft) 1118
- Foundation Slab
- Min Lease Slab
- HOA Fees $345.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Solid Surface Counters
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate7.2 | Gross Yield12% | Annual Rent$15,600.00 | Property Taxes$2,117.97 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $2,117.97 | $10,589.85 | $21,179.70 | |||
| Net Cash Flow | $13,482.03 | $67,410.15 | $134,820.30 | |||
| HOA Fees | $4,140.00 | $20,700.00 | $41,400.00 |