Property Info
- MLS S5148708
- Unit No 4206
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1840
- Living Area (sqft) 1840
- Foundation Slab
- Min Lease Slab
- HOA Fees $541.00
Interior Features
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate5.1 | Gross Yield8.1% | Annual Rent$31,200.00 | Property Taxes$4,947.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $4,947.50 | $24,737.50 | $49,475.00 | |||
| Net Cash Flow | $26,252.50 | $131,262.50 | $262,525.00 | |||
| HOA Fees | $6,492.00 | $32,460.00 | $64,920.00 |