Property Info
- MLS S5127423
- Unit No 4017k
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1402
- Foundation Slab
- Min Lease Slab
- HOA Fees $443.41
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield10.7% | Annual Rent$19,800.00 | Property Taxes$2,608.41 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,608.41 | $13,042.05 | $26,084.10 | |||
| Net Cash Flow | $17,191.59 | $85,957.95 | $171,915.90 | |||
| HOA Fees | $5,320.92 | $26,604.60 | $53,209.20 |