Property Info
- MLS S5122067
- Unit No 1
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1491
- Foundation Brick/Mortar
- Min Lease Brick/Mortar
- HOA Fees $3,079.00
Interior Features
- Elevator
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Window Treatments
Cash Flow
| Cap Rate-4.8 | Gross Yield7.7% | Annual Rent$27,600.00 | Property Taxes$7,811.08 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $7,811.08 | $39,055.40 | $78,110.80 | |||
| Net Cash Flow | $19,788.92 | $98,944.60 | $197,889.20 | |||
| HOA Fees | $36,948.00 | $184,740.00 | $369,480.00 |