Property Info
- MLS S5132047
- Unit No 23
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1276
- Living Area (sqft) 1276
- Foundation Slab
- Min Lease Slab
- HOA Fees $550.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate2.3 | Gross Yield6.1% | Annual Rent$15,600.00 | Property Taxes$3,179.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $3,179.00 | $15,895.00 | $31,790.00 | |||
| Net Cash Flow | $12,421.00 | $62,105.00 | $124,210.00 | |||
| HOA Fees | $6,600.00 | $33,000.00 | $66,000.00 |