Property Info
- MLS S5143897
- Unit No 104
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1296
- Living Area (sqft) 1296
- Foundation Slab
- Min Lease Slab
- HOA Fees $518.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.8 | Gross Yield8.8% | Annual Rent$17,100.00 | Property Taxes$3,494.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,100.00 $1,425.00 / mo | $85,500.00 $1,425.00 / mo | $171,000.00 $1,425.00 / mo | |||
| Estimated Expenses | $3,494.00 | $17,470.00 | $34,940.00 | |||
| Net Cash Flow | $13,606.00 | $68,030.00 | $136,060.00 | |||
| HOA Fees | $6,216.00 | $31,080.00 | $62,160.00 |