Property Info
- MLS G5095170
- Unit No 803
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 820
- Foundation Stilt/On Piling
- Min Lease Stilt/On Piling
- HOA Fees $1,135.67
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate3.1 | Gross Yield6.2% | Annual Rent$34,200.00 | Property Taxes$3,513.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,200.00 $2,850.00 / mo | $171,000.00 $2,850.00 / mo | $342,000.00 $2,850.00 / mo | |||
| Estimated Expenses | $3,513.50 | $17,567.50 | $35,135.00 | |||
| Net Cash Flow | $30,686.50 | $153,432.50 | $306,865.00 | |||
| HOA Fees | $13,628.04 | $68,140.20 | $136,280.40 |