Property Info
- MLS S5123837
- Unit No A
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1357
- Foundation Slab
- Min Lease Slab
- HOA Fees $337.23
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.6 | Gross Yield8.9% | Annual Rent$19,500.00 | Property Taxes$3,164.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,500.00 $1,625.00 / mo | $97,500.00 $1,625.00 / mo | $195,000.00 $1,625.00 / mo | |||
| Estimated Expenses | $3,164.00 | $15,820.00 | $31,640.00 | |||
| Net Cash Flow | $16,336.00 | $81,680.00 | $163,360.00 | |||
| HOA Fees | $4,046.76 | $20,233.80 | $40,467.60 |