Property Info
- MLS S5146685
- Unit No 311
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1352
- Living Area (sqft) 1352
- Foundation Slab
- Min Lease Slab
- HOA Fees $638.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield9.3% | Annual Rent$24,060.00 | Property Taxes$4,232.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,060.00 $2,005.00 / mo | $120,300.00 $2,005.00 / mo | $240,600.00 $2,005.00 / mo | |||
| Estimated Expenses | $4,232.63 | $21,163.15 | $42,326.30 | |||
| Net Cash Flow | $19,827.37 | $99,136.85 | $198,273.70 | |||
| HOA Fees | $7,656.00 | $38,280.00 | $76,560.00 |