Property Info
- MLS S5115310
- Unit No 260
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1360
- Foundation Block
- Min Lease Block
- HOA Fees $90.00
Interior Features
- Open Floorplan
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield8.3% | Annual Rent$30,000.00 | Property Taxes$4,504.22 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $4,504.22 | $22,521.10 | $45,042.20 | |||
| Net Cash Flow | $25,495.78 | $127,478.90 | $254,957.80 | |||
| HOA Fees | $1,080.00 | $5,400.00 | $10,800.00 |