Property Info
- MLS S5140267
- Unit No 117
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1301
- Living Area (sqft) 1301
- Foundation Block
- Min Lease Block
- HOA Fees $545.00
Interior Features
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate6.0 | Gross Yield10.4% | Annual Rent$22,800.00 | Property Taxes$3,031.27 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,031.27 | $15,156.35 | $30,312.70 | |||
| Net Cash Flow | $19,768.73 | $98,843.65 | $197,687.30 | |||
| HOA Fees | $6,540.00 | $32,700.00 | $65,400.00 |