Property Info
- MLS S5089242
- Unit No 105
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1296
- Foundation Slab
- Min Lease Slab
- HOA Fees $389.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield9% | Annual Rent$25,200.00 | Property Taxes$2,662.74 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $2,662.74 | $13,313.70 | $26,627.40 | |||
| Net Cash Flow | $22,537.26 | $112,686.30 | $225,372.60 | |||
| HOA Fees | $4,668.00 | $23,340.00 | $46,680.00 |