Property Info
- MLS S5128639
- Unit No 106
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1296
- Foundation Slab
- Min Lease Slab
- HOA Fees $496.45
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate6.1 | Gross Yield10.6% | Annual Rent$22,200.00 | Property Taxes$3,337.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $3,337.00 | $16,685.00 | $33,370.00 | |||
| Net Cash Flow | $18,863.00 | $94,315.00 | $188,630.00 | |||
| HOA Fees | $5,957.40 | $29,787.00 | $59,574.00 |