Property Info
- MLS S5152707
- Unit No 17
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1343
- Living Area (sqft) 1343
- Foundation Slab
- Min Lease Slab
- HOA Fees $380.00
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate5.0 | Gross Yield8.9% | Annual Rent$18,600.00 | Property Taxes$3,488.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $3,488.00 | $17,440.00 | $34,880.00 | |||
| Net Cash Flow | $15,112.00 | $75,560.00 | $151,120.00 | |||
| HOA Fees | $4,560.00 | $22,800.00 | $45,600.00 |