Property Info
- MLS S5118999
- Unit No B
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1251
- Foundation Slab
- Min Lease Slab
- HOA Fees $414.31
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate8.6 | Gross Yield12.2% | Annual Rent$25,440.00 | Property Taxes$2,444.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,440.00 $2,120.00 / mo | $127,200.00 $2,120.00 / mo | $254,400.00 $2,120.00 / mo | |||
| Estimated Expenses | $2,444.00 | $12,220.00 | $24,440.00 | |||
| Net Cash Flow | $22,996.00 | $114,980.00 | $229,960.00 | |||
| HOA Fees | $4,971.72 | $24,858.60 | $49,717.20 |