Property Info
- MLS S5107759
- Unit No 74
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1220
- Foundation Slab
- Min Lease Slab
- HOA Fees $441.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.8 | Gross Yield8.6% | Annual Rent$24,000.00 | Property Taxes$2,573.38 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $2,573.38 | $12,866.90 | $25,733.80 | |||
| Net Cash Flow | $21,426.62 | $107,133.10 | $214,266.20 | |||
| HOA Fees | $5,292.00 | $26,460.00 | $52,920.00 |
