Property Info
- MLS S5142429
- Unit No 105
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1296
- Living Area (sqft) 1296
- Foundation Slab
- Min Lease Slab
- HOA Fees $497.00
Interior Features
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate4.9 | Gross Yield9.8% | Annual Rent$19,200.00 | Property Taxes$3,627.00 | 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 | $3,627.00 | $18,135.00 | $36,270.00 | |||
| Net Cash Flow | $15,573.00 | $77,865.00 | $155,730.00 | |||
| HOA Fees | $5,964.00 | $29,820.00 | $59,640.00 |