Property Info
- MLS S5132045
- Unit No 107
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1500
- Living Area (sqft) 1470
- Foundation Block
- Min Lease Block
- HOA Fees $297.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate7.7 | Gross Yield10.4% | Annual Rent$28,800.00 | Property Taxes$3,726.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $3,726.00 | $18,630.00 | $37,260.00 | |||
| Net Cash Flow | $25,074.00 | $125,370.00 | $250,740.00 | |||
| HOA Fees | $3,564.00 | $17,820.00 | $35,640.00 |