Property Info
- MLS S5143429
- Unit No G
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 919
- Living Area (sqft) 919
- Foundation Slab
- Min Lease Slab
- HOA Fees $360.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate-3.8 | Gross Yield? | Annual Rent$21.00 | Property Taxes$3,270.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21.00 $1.75 / mo | $105.00 $1.75 / mo | $210.00 $1.75 / mo | |||
| Estimated Expenses | $3,270.00 | $16,350.00 | $32,700.00 | |||
| Net Cash Flow | -$3,249.00 | -$16,245.00 | -$32,490.00 | |||
| HOA Fees | $4,320.00 | $21,600.00 | $43,200.00 |