Property Info
- MLS S5151717
- Unit No 00
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1414
- Living Area (sqft) 1414
- Foundation Slab
- Min Lease Slab
- HOA Fees $111.67
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.5 | Gross Yield9.5% | Annual Rent$21,000.00 | Property Taxes$3,231.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $3,231.00 | $16,155.00 | $32,310.00 | |||
| Net Cash Flow | $17,769.00 | $88,845.00 | $177,690.00 | |||
| HOA Fees | $1,340.04 | $6,700.20 | $13,400.40 |