Property Info
- MLS S5142427
- Unit No 104
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1296
- Living Area (sqft) 1296
- Foundation Slab
- Min Lease Slab
- HOA Fees $497.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.0 | Gross Yield9.8% | Annual Rent$19,200.00 | Property Taxes$3,583.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $3,583.00 | $17,915.00 | $35,830.00 | |||
| Net Cash Flow | $15,617.00 | $78,085.00 | $156,170.00 | |||
| HOA Fees | $5,964.00 | $29,820.00 | $59,640.00 |