Property Info
- MLS S5152129
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1360
- Living Area (sqft) 1275
- Foundation Slab
- Min Lease Slab
- HOA Fees $223.68
Interior Features
- Ninguno
Cash Flow
| Cap Rate5.7 | Gross Yield8.4% | Annual Rent$20,400.00 | Property Taxes$3,785.01 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $3,785.01 | $18,925.05 | $37,850.10 | |||
| Net Cash Flow | $16,614.99 | $83,074.95 | $166,149.90 | |||
| HOA Fees | $2,684.16 | $13,420.80 | $26,841.60 |