Property Info
- MLS S5142171
- Unit No 92
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1307
- Living Area (sqft) 1307
- Foundation Slab
- Min Lease Slab
- HOA Fees $315.00
Interior Features
- Other
Cash Flow
| Cap Rate8.2 | Gross Yield11.4% | Annual Rent$24,600.00 | Property Taxes$3,207.63 | 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 | $3,207.63 | $16,038.15 | $32,076.30 | |||
| Net Cash Flow | $21,392.37 | $106,961.85 | $213,923.70 | |||
| HOA Fees | $3,780.00 | $18,900.00 | $37,800.00 |