Property Info
- MLS S5117427
- Unit No 126
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1366
- Foundation Slab
- Min Lease Slab
- HOA Fees $310.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield7.4% | Annual Rent$25,800.00 | Property Taxes$3,791.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $3,791.00 | $18,955.00 | $37,910.00 | |||
| Net Cash Flow | $22,009.00 | $110,045.00 | $220,090.00 | |||
| HOA Fees | $3,720.00 | $18,600.00 | $37,200.00 |