Property Info
- MLS S5150899
- Unit No 205
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1544
- Living Area (sqft) 1544
- Foundation Slab
- Min Lease Slab
- HOA Fees $119.18
Interior Features
- Ceiling Fans(s)
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield7.5% | Annual Rent$28,800.00 | Property Taxes$5,204.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $5,204.00 | $26,020.00 | $52,040.00 | |||
| Net Cash Flow | $23,596.00 | $117,980.00 | $235,960.00 | |||
| HOA Fees | $1,430.16 | $7,150.80 | $14,301.60 |