Property Info
- MLS S5152200
- Unit No S
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1300
- Living Area (sqft) 1300
- Foundation Slab
- Min Lease Slab
- HOA Fees $320.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate6.2 | Gross Yield9.5% | Annual Rent$25,200.00 | Property Taxes$4,860.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,860.00 | $24,300.00 | $48,600.00 | |||
| Net Cash Flow | $20,340.00 | $101,700.00 | $203,400.00 | |||
| HOA Fees | $3,840.00 | $19,200.00 | $38,400.00 |