Property Info
- MLS S5120372
- Unit No 101
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1281
- Foundation Slab
- Min Lease Slab
- HOA Fees $579.54
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.3 | Gross Yield6.9% | Annual Rent$21,000.00 | Property Taxes$4,103.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $4,103.00 | $20,515.00 | $41,030.00 | |||
| Net Cash Flow | $16,897.00 | $84,485.00 | $168,970.00 | |||
| HOA Fees | $6,954.48 | $34,772.40 | $69,544.80 |