Property Info
- MLS S5111274
- Unit No 202
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1435
- Foundation Slab
- Min Lease Slab
- HOA Fees $723.32
Interior Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
Cash Flow
| Cap Rate6.3 | Gross Yield11% | Annual Rent$27,600.00 | Property Taxes$3,194.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $3,194.00 | $15,970.00 | $31,940.00 | |||
| Net Cash Flow | $24,406.00 | $122,030.00 | $244,060.00 | |||
| HOA Fees | $8,679.84 | $43,399.20 | $86,798.40 |