Property Info
- MLS S5087821
- Unit No 108
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1425
- Foundation Slab
- Min Lease Slab
- HOA Fees $373.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Split Bedroom
Cash Flow
| Cap Rate5.5 | Gross Yield8% | Annual Rent$24,000.00 | Property Taxes$3,163.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,163.00 | $15,815.00 | $31,630.00 | |||
| Net Cash Flow | $20,837.00 | $104,185.00 | $208,370.00 | |||
| HOA Fees | $4,476.00 | $22,380.00 | $44,760.00 |