Property Info
- MLS S5150874
- Unit No 106
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1455
- Living Area (sqft) 1455
- Foundation Slab
- Min Lease Slab
- HOA Fees $485.00
Interior Features
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.4 | Gross Yield7.7% | Annual Rent$24,600.00 | Property Taxes$4,640.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $4,640.00 | $23,200.00 | $46,400.00 | |||
| Net Cash Flow | $19,960.00 | $99,800.00 | $199,600.00 | |||
| HOA Fees | $5,820.00 | $29,100.00 | $58,200.00 |