Property Info
- MLS G5093321
- Unit No 104
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1235
- Foundation Slab
- Min Lease Slab
- HOA Fees $638.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Other
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.5 | Gross Yield9.3% | Annual Rent$21,000.00 | Property Taxes$3,197.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $3,197.00 | $15,985.00 | $31,970.00 | |||
| Net Cash Flow | $17,803.00 | $89,015.00 | $178,030.00 | |||
| HOA Fees | $7,656.00 | $38,280.00 | $76,560.00 |