Property Info
- MLS S5142287
- Unit No 106
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1438
- Living Area (sqft) 1438
- Foundation Slab
- Min Lease Slab
- HOA Fees $252.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Window Treatments
Cash Flow
| Cap Rate8.0 | Gross Yield10% | Annual Rent$27,600.00 | Property Taxes$2,681.15 | 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 | $2,681.15 | $13,405.75 | $26,811.50 | |||
| Net Cash Flow | $24,918.85 | $124,594.25 | $249,188.50 | |||
| HOA Fees | $3,024.00 | $15,120.00 | $30,240.00 |