Property Info
- MLS S5134546
- Unit No 303
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1362
- Living Area (sqft) 1362
- Foundation Slab
- Min Lease Slab
- HOA Fees $778.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.2 | Gross Yield10.7% | Annual Rent$21,000.00 | Property Taxes$3,393.28 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $3,393.28 | $16,966.40 | $33,932.80 | |||
| Net Cash Flow | $17,606.72 | $88,033.60 | $176,067.20 | |||
| HOA Fees | $9,336.00 | $46,680.00 | $93,360.00 |