Property Info
- MLS S5140700
- Unit No 107
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1470
- Living Area (sqft) 1470
- Foundation Slab
- Min Lease Slab
- HOA Fees $517.00
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate5.7 | Gross Yield9.2% | Annual Rent$27,600.00 | Property Taxes$4,411.43 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $4,411.43 | $22,057.15 | $44,114.30 | |||
| Net Cash Flow | $23,188.57 | $115,942.85 | $231,885.70 | |||
| HOA Fees | $6,204.00 | $31,020.00 | $62,040.00 |