Property Info
- MLS S5107014
- Unit No 32
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1495
- Foundation Slab
- Min Lease Slab
- HOA Fees $50.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.4 | Gross Yield7.5% | Annual Rent$22,200.00 | Property Taxes$2,810.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $2,810.00 | $14,050.00 | $28,100.00 | |||
| Net Cash Flow | $19,390.00 | $96,950.00 | $193,900.00 | |||
| HOA Fees | $600.00 | $3,000.00 | $6,000.00 |