Property Info
- MLS S5146408
- Unit No 56C
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1771
- Living Area (sqft) 1771
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $440.00
Interior Features
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate4.7 | Gross Yield8% | Annual Rent$28,800.00 | Property Taxes$6,634.62 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $6,634.62 | $33,173.10 | $66,346.20 | |||
| Net Cash Flow | $22,165.38 | $110,826.90 | $221,653.80 | |||
| HOA Fees | $5,280.00 | $26,400.00 | $52,800.00 |