Property Info
- MLS G5108538
- Unit No 3453/4
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1435
- Living Area (sqft) 1123
- Foundation Slab
- Min Lease Slab
- HOA Fees $453.00
Interior Features
- Cathedral Ceiling(s)
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.4 | Gross Yield14.8% | Annual Rent$16,308.00 | Property Taxes$1,694.43 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,308.00 $1,359.00 / mo | $81,540.00 $1,359.00 / mo | $163,080.00 $1,359.00 / mo | |||
| Estimated Expenses | $1,694.43 | $8,472.15 | $16,944.30 | |||
| Net Cash Flow | $14,613.57 | $73,067.85 | $146,135.70 | |||
| HOA Fees | $5,436.00 | $27,180.00 | $54,360.00 |