Property Info
- MLS S5150297
- Unit No 109
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1161
- Living Area (sqft) 1161
- Foundation Slab
- Min Lease Slab
- HOA Fees $485.00
Interior Features
- Ceiling Fans(s)
- Other
- Thermostat
Cash Flow
| Cap Rate3.3 | Gross Yield6.6% | Annual Rent$19,800.00 | Property Taxes$4,173.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $4,173.00 | $20,865.00 | $41,730.00 | |||
| Net Cash Flow | $15,627.00 | $78,135.00 | $156,270.00 | |||
| HOA Fees | $5,820.00 | $29,100.00 | $58,200.00 |