Property Info
- MLS S5142631
- Unit No 160
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1366
- Living Area (sqft) 1366
- Foundation Slab
- Min Lease Slab
- HOA Fees $437.23
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate4.7 | Gross Yield7.7% | Annual Rent$23,040.00 | Property Taxes$3,787.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,040.00 $1,920.00 / mo | $115,200.00 $1,920.00 / mo | $230,400.00 $1,920.00 / mo | |||
| Estimated Expenses | $3,787.00 | $18,935.00 | $37,870.00 | |||
| Net Cash Flow | $19,253.00 | $96,265.00 | $192,530.00 | |||
| HOA Fees | $5,246.76 | $26,233.80 | $52,467.60 |