Property Info
- MLS G5094129
- Unit No 207
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 918
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,820.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate-3.4 | Gross Yield13.6% | Annual Rent$18,960.00 | Property Taxes$1,932.52 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,960.00 $1,580.00 / mo | $94,800.00 $1,580.00 / mo | $189,600.00 $1,580.00 / mo | |||
| Estimated Expenses | $1,932.52 | $9,662.60 | $19,325.20 | |||
| Net Cash Flow | $17,027.48 | $85,137.40 | $170,274.80 | |||
| HOA Fees | $21,840.00 | $109,200.00 | $218,400.00 |