Property Info
- MLS S5115403
- Unit No 701
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1199
- Foundation Slab
- Min Lease Slab
- HOA Fees $493.76
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.0 | Gross Yield10.4% | Annual Rent$26,400.00 | Property Taxes$2,700.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $2,700.00 | $13,500.00 | $27,000.00 | |||
| Net Cash Flow | $23,700.00 | $118,500.00 | $237,000.00 | |||
| HOA Fees | $5,925.12 | $29,625.60 | $59,251.20 |