Property Info
- MLS S5142430
- Unit No 107
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1470
- Living Area (sqft) 1470
- Foundation Slab
- Min Lease Slab
- HOA Fees $497.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.8 | Gross Yield9.3% | Annual Rent$20,400.00 | Property Taxes$3,968.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $3,968.00 | $19,840.00 | $39,680.00 | |||
| Net Cash Flow | $16,432.00 | $82,160.00 | $164,320.00 | |||
| HOA Fees | $5,964.00 | $29,820.00 | $59,640.00 |