Property Info
- MLS G5093213
- Unit No 204
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 1092
- Living Area (sqft) 1092
- Foundation Slab
- Min Lease Slab
- HOA Fees $590.18
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
Cash Flow
| Cap Rate2.9 | 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 | $7,082.16 | $35,410.80 | $70,821.60 |