Property Info
- MLS S5100271
- Unit No A
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1357
- Foundation Slab
- Min Lease Slab
- HOA Fees $293.00
Interior Features
- Ceiling Fans(s)
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield7.7% | Annual Rent$20,880.00 | Property Taxes$3,001.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,880.00 $1,740.00 / mo | $104,400.00 $1,740.00 / mo | $208,800.00 $1,740.00 / mo | |||
| Estimated Expenses | $3,001.00 | $15,005.00 | $30,010.00 | |||
| Net Cash Flow | $17,879.00 | $89,395.00 | $178,790.00 | |||
| HOA Fees | $3,516.00 | $17,580.00 | $35,160.00 |