Property Info
- MLS S5132996
- Unit No 10
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1286
- Living Area (sqft) 1286
- Foundation Slab
- Min Lease Slab
- HOA Fees $495.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.8 | Gross Yield8.8% | Annual Rent$21,600.00 | Property Taxes$3,779.38 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,779.38 | $18,896.90 | $37,793.80 | |||
| Net Cash Flow | $17,820.62 | $89,103.10 | $178,206.20 | |||
| HOA Fees | $5,940.00 | $29,700.00 | $59,400.00 |