Property Info
- MLS S5127446
- Unit No 106
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1296
- Foundation Slab
- Min Lease Slab
- HOA Fees $499.82
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.8 | Gross Yield12.3% | Annual Rent$25,200.00 | Property Taxes$3,226.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,226.17 | $16,130.85 | $32,261.70 | |||
| Net Cash Flow | $21,973.83 | $109,869.15 | $219,738.30 | |||
| HOA Fees | $5,997.84 | $29,989.20 | $59,978.40 |