Property Info
- MLS S5123772
- Unit No 1527
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1295
- Foundation Slab
- Min Lease Slab
- HOA Fees $585.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate3.6 | Gross Yield7.7% | Annual Rent$19,200.00 | Property Taxes$3,235.00 | 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 | $3,235.00 | $16,175.00 | $32,350.00 | |||
| Net Cash Flow | $15,965.00 | $79,825.00 | $159,650.00 | |||
| HOA Fees | $7,020.00 | $35,100.00 | $70,200.00 |