Property Info
- MLS S5128661
- Unit No 142
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1771
- Living Area (sqft) 1771
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $590.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.9 | Gross Yield7.7% | Annual Rent$27,600.00 | Property Taxes$2,810.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $2,810.00 | $14,050.00 | $28,100.00 | |||
| Net Cash Flow | $24,790.00 | $123,950.00 | $247,900.00 | |||
| HOA Fees | $7,080.00 | $35,400.00 | $70,800.00 |