Property Info
- MLS S5130624
- Unit No 742
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1640
- Living Area (sqft) 1640
- Foundation Slab
- Min Lease Slab
- HOA Fees $596.70
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.3 | Gross Yield5.8% | Annual Rent$21,000.00 | Property Taxes$5,482.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $5,482.00 | $27,410.00 | $54,820.00 | |||
| Net Cash Flow | $15,518.00 | $77,590.00 | $155,180.00 | |||
| HOA Fees | $7,160.40 | $35,802.00 | $71,604.00 |