Property Info
- MLS S5101798
- Unit No 106
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1300
- Foundation Brick/Mortar
- Min Lease Brick/Mortar
- HOA Fees $386.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.2 | Gross Yield7.7% | Annual Rent$27,000.00 | Property Taxes$4,064.97 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $4,064.97 | $20,324.85 | $40,649.70 | |||
| Net Cash Flow | $22,935.03 | $114,675.15 | $229,350.30 | |||
| HOA Fees | $4,632.00 | $23,160.00 | $46,320.00 |