Property Info
- MLS S5113657
- Unit No 1016
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1437
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,483.03
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate3.2 | Gross Yield12.6% | Annual Rent$27,720.00 | Property Taxes$2,814.65 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,720.00 $2,310.00 / mo | $138,600.00 $2,310.00 / mo | $277,200.00 $2,310.00 / mo | |||
| Estimated Expenses | $2,814.65 | $14,073.25 | $28,146.50 | |||
| Net Cash Flow | $24,905.35 | $124,526.75 | $249,053.50 | |||
| HOA Fees | $17,796.36 | $88,981.80 | $177,963.60 |