Property Info
- MLS L4954522
- Unit No 3
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1405
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $357.00
Interior Features
- Ceiling Fans(s)
- Split Bedroom
Cash Flow
| Cap Rate10.1 | Gross Yield12.9% | Annual Rent$22,500.00 | Property Taxes$533.91 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,500.00 $1,875.00 / mo | $112,500.00 $1,875.00 / mo | $225,000.00 $1,875.00 / mo | |||
| Estimated Expenses | $533.91 | $2,669.55 | $5,339.10 | |||
| Net Cash Flow | $21,966.09 | $109,830.45 | $219,660.90 | |||
| HOA Fees | $4,284.00 | $21,420.00 | $42,840.00 |