Property Info
- MLS S5111333
- Unit No D
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1357
- Foundation Slab
- Min Lease Slab
- HOA Fees $294.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Thermostat
Cash Flow
| Cap Rate5.5 | Gross Yield7.9% | Annual Rent$21,600.00 | Property Taxes$3,018.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,018.00 | $15,090.00 | $30,180.00 | |||
| Net Cash Flow | $18,582.00 | $92,910.00 | $185,820.00 | |||
| HOA Fees | $3,528.00 | $17,640.00 | $35,280.00 |