Property Info
- MLS S5104530
- Unit No 141
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1158
- Foundation Other
- Min Lease Other
- HOA Fees $390.00
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate7.6 | Gross Yield10.8% | Annual Rent$21,000.00 | Property Taxes$1,541.00 | 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 | $1,541.00 | $7,705.00 | $15,410.00 | |||
| Net Cash Flow | $19,459.00 | $97,295.00 | $194,590.00 | |||
| HOA Fees | $4,680.00 | $23,400.00 | $46,800.00 |