Property Info
- MLS S5128955
- Unit No 102
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1136
- Foundation Slab
- Min Lease Slab
- HOA Fees $250.00
Interior Features
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate7.2 | Gross Yield9.3% | Annual Rent$20,400.00 | Property Taxes$1,461.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $1,461.00 | $7,305.00 | $14,610.00 | |||
| Net Cash Flow | $18,939.00 | $94,695.00 | $189,390.00 | |||
| HOA Fees | $3,000.00 | $15,000.00 | $30,000.00 |