Property Info
- MLS G5092168
- Unit No 2105
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1165
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $998.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.3 | Gross Yield6.3% | Annual Rent$25,200.00 | Property Taxes$3,894.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,894.00 | $19,470.00 | $38,940.00 | |||
| Net Cash Flow | $21,306.00 | $106,530.00 | $213,060.00 | |||
| HOA Fees | $11,976.00 | $59,880.00 | $119,760.00 |