Property Info
- MLS S5127616
- Unit No 2734
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1250
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $329.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Window Treatments
Cash Flow
| Cap Rate7.3 | Gross Yield10.1% | Annual Rent$24,180.00 | Property Taxes$2,834.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,180.00 $2,015.00 / mo | $120,900.00 $2,015.00 / mo | $241,800.00 $2,015.00 / mo | |||
| Estimated Expenses | $2,834.30 | $14,171.50 | $28,343.00 | |||
| Net Cash Flow | $21,345.70 | $106,728.50 | $213,457.00 | |||
| HOA Fees | $3,948.00 | $19,740.00 | $39,480.00 |