Property Info
- MLS S5136841
- Unit No 208
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1453
- Living Area (sqft) 1453
- Foundation Concrete Perimeter
- Min Lease -
- HOA Fees $520.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.0 | Gross Yield8% | Annual Rent$26,400.00 | Property Taxes$3,625.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $3,625.00 | $18,125.00 | $36,250.00 | |||
| Net Cash Flow | $22,775.00 | $113,875.00 | $227,750.00 | |||
| HOA Fees | $6,240.00 | $31,200.00 | $62,400.00 |