Property Info
- MLS G5093213
- Unit No 204
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1092
- Foundation Slab
- Min Lease Slab
- HOA Fees $564.96
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
Cash Flow
| Cap Rate3.1 | Gross Yield8.4% | Annual Rent$15,000.00 | Property Taxes$2,724.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $2,724.00 | $13,620.00 | $27,240.00 | |||
| Net Cash Flow | $12,276.00 | $61,380.00 | $122,760.00 | |||
| HOA Fees | $6,779.52 | $33,897.60 | $67,795.20 |