Property Info
- MLS S5145367
- Unit No C
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1705
- Living Area (sqft) 1705
- Foundation Slab
- Min Lease Slab
- HOA Fees $999.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate3.8 | Gross Yield9.6% | Annual Rent$26,400.00 | Property Taxes$4,056.74 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $4,056.74 | $20,283.70 | $40,567.40 | |||
| Net Cash Flow | $22,343.26 | $111,716.30 | $223,432.60 | |||
| HOA Fees | $11,988.00 | $59,940.00 | $119,880.00 |