Property Info
- MLS S5132980
- Unit No 106
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1296
- Living Area (sqft) 1296
- Foundation Slab
- Min Lease Slab
- HOA Fees $495.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate5.9 | Gross Yield10% | Annual Rent$24,000.00 | Property Taxes$3,887.12 | 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 | $3,887.12 | $19,435.60 | $38,871.20 | |||
| Net Cash Flow | $20,112.88 | $100,564.40 | $201,128.80 | |||
| HOA Fees | $5,940.00 | $29,700.00 | $59,400.00 |