Property Info
- MLS S5152837
- Unit No N/A
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1100
- Living Area (sqft) 981
- Foundation Slab
- Min Lease Slab
- HOA Fees $444.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate7.6 | Gross Yield12.9% | Annual Rent$17,400.00 | Property Taxes$1,750.52 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $1,750.52 | $8,752.60 | $17,505.20 | |||
| Net Cash Flow | $15,649.48 | $78,247.40 | $156,494.80 | |||
| HOA Fees | $5,328.00 | $26,640.00 | $53,280.00 |