Property Info
- MLS S5150055
- Unit No 3
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1405
- Living Area (sqft) 1405
- Foundation Slab
- Min Lease Slab
- HOA Fees $357.00
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate9.6 | Gross Yield13.9% | Annual Rent$21,600.00 | Property Taxes$2,480.51 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,480.51 | $12,402.55 | $24,805.10 | |||
| Net Cash Flow | $19,119.49 | $95,597.45 | $191,194.90 | |||
| HOA Fees | $4,284.00 | $21,420.00 | $42,840.00 |