Property Info
- MLS S5153499
- Unit No -
- Bedrooms 0
- Bathrooms 1
- Area (sqft) 336
- Living Area (sqft) 336
- Foundation Slab
- Min Lease Slab
- HOA Fees $484.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate11.7 | Gross Yield20.8% | Annual Rent$16,200.00 | Property Taxes$1,257.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,257.00 | $6,285.00 | $12,570.00 | |||
| Net Cash Flow | $14,943.00 | $74,715.00 | $149,430.00 | |||
| HOA Fees | $5,808.00 | $29,040.00 | $58,080.00 |