Property Info
- MLS G5109754
- Unit No 8009
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1240
- Living Area (sqft) 1152
- Foundation Slab
- Min Lease Slab
- HOA Fees $294.00
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate5.7 | Gross Yield9.4% | Annual Rent$16,788.00 | Property Taxes$3,171.27 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,788.00 $1,399.00 / mo | $83,940.00 $1,399.00 / mo | $167,880.00 $1,399.00 / mo | |||
| Estimated Expenses | $3,171.27 | $15,856.35 | $31,712.70 | |||
| Net Cash Flow | $13,616.73 | $68,083.65 | $136,167.30 | |||
| HOA Fees | $3,528.00 | $17,640.00 | $35,280.00 |