Property Info
- MLS S5108433
- Unit No 15B
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1544
- Foundation Slab
- Min Lease Slab
- HOA Fees $455.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Dry Bar
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield8.3% | Annual Rent$26,400.00 | Property Taxes$3,998.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $3,998.34 | $19,991.70 | $39,983.40 | |||
| Net Cash Flow | $22,401.66 | $112,008.30 | $224,016.60 | |||
| HOA Fees | $5,460.00 | $27,300.00 | $54,600.00 |