Property Info
- MLS S5151778
- Unit No 79
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 492
- Living Area (sqft) 492
- Foundation Crawlspace, Slab
- Min Lease Crawlspace, Slab
- HOA Fees $128.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate12.2 | Gross Yield14.1% | Annual Rent$24,000.00 | Property Taxes$1,715.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $1,715.00 | $8,575.00 | $17,150.00 | |||
| Net Cash Flow | $22,285.00 | $111,425.00 | $222,850.00 | |||
| HOA Fees | $1,536.00 | $7,680.00 | $15,360.00 |