Property Info
- MLS S5116874
- Unit No 7651
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1212
- Foundation Slab
- Min Lease Slab
- HOA Fees $400.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.6 | Gross Yield6.7% | Annual Rent$27,600.00 | Property Taxes$3,577.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $3,577.00 | $17,885.00 | $35,770.00 | |||
| Net Cash Flow | $24,023.00 | $120,115.00 | $240,230.00 | |||
| HOA Fees | $4,800.00 | $24,000.00 | $48,000.00 |