Property Info
- MLS S5105595
- Unit No 103
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1296
- Foundation Slab
- Min Lease Slab
- HOA Fees $495.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
Cap Rate2.6 | Gross Yield6.2% | Annual Rent$16,800.00 | Property Taxes$3,823.00 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
Estimated Expenses | $3,823.00 | $19,115.00 | $38,230.00 | |||
Net Cash Flow | $12,977.00 | $64,885.00 | $129,770.00 | |||
HOA Fees | $5,940.00 | $29,700.00 | $59,400.00 |