Property Info
- MLS S5116880
- Unit No H
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1198
- Foundation Slab
- Min Lease Slab
- HOA Fees $706.62
Interior Features
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate10.2 | Gross Yield17.3% | Annual Rent$23,400.00 | Property Taxes$1,099.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $1,099.00 | $5,495.00 | $10,990.00 | |||
| Net Cash Flow | $22,301.00 | $111,505.00 | $223,010.00 | |||
| HOA Fees | $8,479.44 | $42,397.20 | $84,794.40 |