Property Info
- MLS S5123426
- Unit No 203
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1268
- Foundation Block
- Min Lease Block
- HOA Fees $505.00
Interior Features
- Other
Cash Flow
| Cap Rate6.2 | Gross Yield9.9% | Annual Rent$25,200.00 | Property Taxes$3,398.44 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,398.44 | $16,992.20 | $33,984.40 | |||
| Net Cash Flow | $21,801.56 | $109,007.80 | $218,015.60 | |||
| HOA Fees | $6,060.00 | $30,300.00 | $60,600.00 |