Property Info
- MLS S5152102
- Unit No 108
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 14770
- Living Area (sqft) 1495
- Foundation Slab
- Min Lease Slab
- HOA Fees $399.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Thermostat
Cash Flow
| Cap Rate4.2 | Gross Yield8% | Annual Rent$19,200.00 | Property Taxes$4,316.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $4,316.00 | $21,580.00 | $43,160.00 | |||
| Net Cash Flow | $14,884.00 | $74,420.00 | $148,840.00 | |||
| HOA Fees | $4,788.00 | $23,940.00 | $47,880.00 |