Property Info
- MLS S5139487
- Unit No 203
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1269
- Living Area (sqft) 1269
- Foundation Block
- Min Lease Block
- HOA Fees $630.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
Cash Flow
| Cap Rate6.4 | Gross Yield11.2% | Annual Rent$24,600.00 | Property Taxes$2,994.42 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $2,994.42 | $14,972.10 | $29,944.20 | |||
| Net Cash Flow | $21,605.58 | $108,027.90 | $216,055.80 | |||
| HOA Fees | $7,560.00 | $37,800.00 | $75,600.00 |