Property Info
- MLS G5101600
- Unit No 2232
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1253
- Living Area (sqft) 1253
- Foundation Slab
- Min Lease Slab
- HOA Fees $480.30
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.0 | Gross Yield10.8% | Annual Rent$15,600.00 | Property Taxes$2,542.39 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $2,542.39 | $12,711.95 | $25,423.90 | |||
| Net Cash Flow | $13,057.61 | $65,288.05 | $130,576.10 | |||
| HOA Fees | $5,763.60 | $28,818.00 | $57,636.00 |