Property Info
- MLS S5143004
- Unit No 3
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1302
- Living Area (sqft) 1302
- Foundation Slab
- Min Lease Slab
- HOA Fees $530.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate10.0 | Gross Yield16.3% | Annual Rent$22,800.00 | Property Taxes$2,405.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $2,405.00 | $12,025.00 | $24,050.00 | |||
| Net Cash Flow | $20,395.00 | $101,975.00 | $203,950.00 | |||
| HOA Fees | $6,360.00 | $31,800.00 | $63,600.00 |