Property Info
- MLS S5114972
- 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)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.2 | Gross Yield9.8% | Annual Rent$24,600.00 | Property Taxes$3,046.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $3,046.00 | $15,230.00 | $30,460.00 | |||
| Net Cash Flow | $21,554.00 | $107,770.00 | $215,540.00 | |||
| HOA Fees | $5,957.40 | $29,787.00 | $59,574.00 |