Property Info
- MLS G5104966
- Unit No 405
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1332
- Living Area (sqft) 1332
- Foundation Slab
- Min Lease Slab
- HOA Fees $436.20
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate4.8 | Gross Yield9.7% | Annual Rent$14,388.00 | Property Taxes$1,943.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,388.00 $1,199.00 / mo | $71,940.00 $1,199.00 / mo | $143,880.00 $1,199.00 / mo | |||
| Estimated Expenses | $1,943.14 | $9,715.70 | $19,431.40 | |||
| Net Cash Flow | $12,444.86 | $62,224.30 | $124,448.60 | |||
| HOA Fees | $5,234.40 | $26,172.00 | $52,344.00 |