Property Info
- MLS G5089687
- Unit No 101
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1320
- Foundation Slab
- Min Lease Slab
- HOA Fees $256.00
Interior Features
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate6.3 | Gross Yield8.3% | Annual Rent$25,800.00 | Property Taxes$3,028.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $3,028.72 | $15,143.60 | $30,287.20 | |||
| Net Cash Flow | $22,771.28 | $113,856.40 | $227,712.80 | |||
| HOA Fees | $3,072.00 | $15,360.00 | $30,720.00 |