Property Info
- MLS S5124777
- Unit No 203
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1433
- Foundation Slab
- Min Lease Slab
- HOA Fees $380.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield9% | Annual Rent$23,400.00 | Property Taxes$3,757.99 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $3,757.99 | $18,789.95 | $37,579.90 | |||
| Net Cash Flow | $19,642.01 | $98,210.05 | $196,420.10 | |||
| HOA Fees | $4,560.00 | $22,800.00 | $45,600.00 |