Property Info
- MLS C7523529
- Unit No 5G
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 988
- Living Area (sqft) 988
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
- HOA Fees $695.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.1 | Gross Yield10.5% | Annual Rent$24,000.00 | Property Taxes$3,907.74 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,907.74 | $19,538.70 | $39,077.40 | |||
| Net Cash Flow | $20,092.26 | $100,461.30 | $200,922.60 | |||
| HOA Fees | $8,340.00 | $41,700.00 | $83,400.00 |