Property Info
- MLS S5152844
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 812
- Living Area (sqft) 812
- Foundation Slab
- Min Lease Slab
- HOA Fees $444.00
Interior Features
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate5.3 | Gross Yield11% | Annual Rent$13,800.00 | Property Taxes$1,883.06 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,800.00 $1,150.00 / mo | $69,000.00 $1,150.00 / mo | $138,000.00 $1,150.00 / mo | |||
| Estimated Expenses | $1,883.06 | $9,415.30 | $18,830.60 | |||
| Net Cash Flow | $11,916.94 | $59,584.70 | $119,169.40 | |||
| HOA Fees | $5,328.00 | $26,640.00 | $53,280.00 |