Property Info
- MLS S5126203
- Unit No 109
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1363
- Foundation Slab
- Min Lease Slab
- HOA Fees $459.00
Interior Features
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate5.8 | Gross Yield8.6% | Annual Rent$30,000.00 | Property Taxes$4,096.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $4,096.00 | $20,480.00 | $40,960.00 | |||
| Net Cash Flow | $25,904.00 | $129,520.00 | $259,040.00 | |||
| HOA Fees | $5,508.00 | $27,540.00 | $55,080.00 |