Property Info
- MLS S5127452
- Unit No 106
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1206
- Foundation Block
- Min Lease Block
- HOA Fees $291.00
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
Cash Flow
| Cap Rate6.7 | Gross Yield9.7% | Annual Rent$22,800.00 | Property Taxes$3,581.65 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,581.65 | $17,908.25 | $35,816.50 | |||
| Net Cash Flow | $19,218.35 | $96,091.75 | $192,183.50 | |||
| HOA Fees | $3,492.00 | $17,460.00 | $34,920.00 |