Property Info
- MLS S5151951
- Unit No 4
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1200
- Living Area (sqft) 990
- Foundation Block
- Min Lease Block
- HOA Fees $225.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.3 | Gross Yield9% | Annual Rent$18,000.00 | Property Taxes$2,705.81 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,705.81 | $13,529.05 | $27,058.10 | |||
| Net Cash Flow | $15,294.19 | $76,470.95 | $152,941.90 | |||
| HOA Fees | $2,700.00 | $13,500.00 | $27,000.00 |