Property Info
- MLS S5103281
- Unit No 110
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1104
- Foundation Slab
- Min Lease Slab
- HOA Fees $247.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate7.3 | Gross Yield9.9% | Annual Rent$21,000.00 | Property Taxes$2,508.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $2,508.00 | $12,540.00 | $25,080.00 | |||
| Net Cash Flow | $18,492.00 | $92,460.00 | $184,920.00 | |||
| HOA Fees | $2,964.00 | $14,820.00 | $29,640.00 |