Property Info
- MLS S5132985
- Unit No 105
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1296
- Living Area (sqft) 1296
- Foundation Slab
- Min Lease Slab
- HOA Fees $496.95
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield9.4% | Annual Rent$19,800.00 | Property Taxes$3,046.32 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $3,046.32 | $15,231.60 | $30,463.20 | |||
| Net Cash Flow | $16,753.68 | $83,768.40 | $167,536.80 | |||
| HOA Fees | $5,963.40 | $29,817.00 | $59,634.00 |