Property Info
- MLS S5136123
- Unit No 2769A
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1338
- Living Area (sqft) 1338
- Foundation Slab
- Min Lease Slab
- HOA Fees $576.59
Interior Features
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate9.4 | Gross Yield16.9% | Annual Rent$16,740.00 | Property Taxes$544.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,740.00 $1,395.00 / mo | $83,700.00 $1,395.00 / mo | $167,400.00 $1,395.00 / mo | |||
| Estimated Expenses | $544.00 | $2,720.00 | $5,440.00 | |||
| Net Cash Flow | $16,196.00 | $80,980.00 | $161,960.00 | |||
| HOA Fees | $6,919.08 | $34,595.40 | $69,190.80 |