Property Info
- MLS S5128385
- Unit No A
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1198
- Foundation Slab
- Min Lease Slab
- HOA Fees $706.62
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.0 | Gross Yield13.1% | Annual Rent$21,600.00 | Property Taxes$1,644.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $1,644.00 | $8,220.00 | $16,440.00 | |||
| Net Cash Flow | $19,956.00 | $99,780.00 | $199,560.00 | |||
| HOA Fees | $8,479.44 | $42,397.20 | $84,794.40 |