Property Info
- MLS S5112630
- Unit No 736
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1408
- Foundation Slab
- Min Lease Slab
- HOA Fees $530.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield9.1% | Annual Rent$24,000.00 | Property Taxes$3,384.00 | 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 | $3,384.00 | $16,920.00 | $33,840.00 | |||
| Net Cash Flow | $20,616.00 | $103,080.00 | $206,160.00 | |||
| HOA Fees | $6,360.00 | $31,800.00 | $63,600.00 |