Property Info
- MLS S5116562
- Unit No 206
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1249
- Foundation Slab
- Min Lease Slab
- HOA Fees $493.47
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.3 | Gross Yield8% | Annual Rent$22,800.00 | Property Taxes$1,742.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $1,742.00 | $8,710.00 | $17,420.00 | |||
| Net Cash Flow | $21,058.00 | $105,290.00 | $210,580.00 | |||
| HOA Fees | $5,921.64 | $29,608.20 | $59,216.40 |