Property Info
- MLS S5130115
- Unit No 204
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1433
- Foundation Slab
- Min Lease Slab
- HOA Fees $372.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield8.4% | Annual Rent$24,000.00 | Property Taxes$2,803.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $2,803.00 | $14,015.00 | $28,030.00 | |||
| Net Cash Flow | $21,197.00 | $105,985.00 | $211,970.00 | |||
| HOA Fees | $4,464.00 | $22,320.00 | $44,640.00 |