Property Info
- MLS S5134108
- Unit No GE
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1216
- Living Area (sqft) 1216
- Foundation Slab
- Min Lease Slab
- HOA Fees $561.15
Interior Features
- L Dining
Cash Flow
| Cap Rate5.9 | Gross Yield11.3% | Annual Rent$20,400.00 | Property Taxes$3,133.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $3,133.17 | $15,665.85 | $31,331.70 | |||
| Net Cash Flow | $17,266.83 | $86,334.15 | $172,668.30 | |||
| HOA Fees | $6,733.80 | $33,669.00 | $67,338.00 |