Property Info
- MLS S5144266
- Unit No 101
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1162
- Living Area (sqft) 1162
- Foundation Slab
- Min Lease Slab
- HOA Fees $375.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield8.6% | Annual Rent$21,540.00 | Property Taxes$2,727.02 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,540.00 $1,795.00 / mo | $107,700.00 $1,795.00 / mo | $215,400.00 $1,795.00 / mo | |||
| Estimated Expenses | $2,727.02 | $13,635.10 | $27,270.20 | |||
| Net Cash Flow | $18,812.98 | $94,064.90 | $188,129.80 | |||
| HOA Fees | $4,500.00 | $22,500.00 | $45,000.00 |