Property Info
- MLS S5119884
- Unit No 102
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1470
- Foundation Slab
- Min Lease Slab
- HOA Fees $497.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate3.6 | Gross Yield7.1% | Annual Rent$19,200.00 | Property Taxes$3,459.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $3,459.00 | $17,295.00 | $34,590.00 | |||
| Net Cash Flow | $15,741.00 | $78,705.00 | $157,410.00 | |||
| HOA Fees | $5,964.00 | $29,820.00 | $59,640.00 |