Property Info
- MLS S5153046
- Unit No 302
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 805
- Living Area (sqft) 765
- Foundation Slab
- Min Lease Slab
- HOA Fees $340.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate6.2 | Gross Yield10.1% | Annual Rent$17,100.00 | Property Taxes$2,502.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,100.00 $1,425.00 / mo | $85,500.00 $1,425.00 / mo | $171,000.00 $1,425.00 / mo | |||
| Estimated Expenses | $2,502.00 | $12,510.00 | $25,020.00 | |||
| Net Cash Flow | $14,598.00 | $72,990.00 | $145,980.00 | |||
| HOA Fees | $4,080.00 | $20,400.00 | $40,800.00 |