Property Info
- MLS S5114190
- Unit No 105
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1296
- Foundation Slab
- Min Lease Slab
- HOA Fees $496.45
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield9.7% | Annual Rent$21,600.00 | Property Taxes$3,046.32 | 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 | $3,046.32 | $15,231.60 | $30,463.20 | |||
| Net Cash Flow | $18,553.68 | $92,768.40 | $185,536.80 | |||
| HOA Fees | $5,957.40 | $29,787.00 | $59,574.00 |