Property Info
- MLS S5121948
- Unit No 92
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1307
- Foundation Slab
- Min Lease Slab
- HOA Fees $299.00
Interior Features
- Other
Cash Flow
| Cap Rate7.3 | Gross Yield10.2% | Annual Rent$24,000.00 | Property Taxes$3,208.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,208.00 | $16,040.00 | $32,080.00 | |||
| Net Cash Flow | $20,792.00 | $103,960.00 | $207,920.00 | |||
| HOA Fees | $3,588.00 | $17,940.00 | $35,880.00 |