Property Info
- MLS S5116772
- Unit No 56
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1731
- Foundation Slab
- Min Lease Slab
- HOA Fees $368.00
Interior Features
- PrimaryBedroom Upstairs
- Smart Home
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield7.5% | Annual Rent$30,000.00 | Property Taxes$3,971.94 | 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 | $3,971.94 | $19,859.70 | $39,719.40 | |||
| Net Cash Flow | $26,028.06 | $130,140.30 | $260,280.60 | |||
| HOA Fees | $4,416.00 | $22,080.00 | $44,160.00 |