Property Info
- MLS S5138795
- Unit No 23
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1405
- Living Area (sqft) 1260
- Foundation Block
- Min Lease Block
- HOA Fees $569.40
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield10.2% | Annual Rent$21,000.00 | Property Taxes$2,104.00 | 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 | $2,104.00 | $10,520.00 | $21,040.00 | |||
| Net Cash Flow | $18,896.00 | $94,480.00 | $188,960.00 | |||
| HOA Fees | $6,832.80 | $34,164.00 | $68,328.00 |