Property Info
- MLS S5125629
- Unit No 189
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1071
- Foundation Block
- Min Lease Block
- HOA Fees $325.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate5.4 | Gross Yield7.4% | Annual Rent$21,600.00 | Property Taxes$2,024.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,024.80 | $10,124.00 | $20,248.00 | |||
| Net Cash Flow | $19,575.20 | $97,876.00 | $195,752.00 | |||
| HOA Fees | $3,900.00 | $19,500.00 | $39,000.00 |