Property Info
- MLS S5082507
- Unit No 203
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 753
- Foundation Slab
- Min Lease Slab
- HOA Fees $495.98
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.1 | Gross Yield13.2% | Annual Rent$19,800.00 | Property Taxes$1,707.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $1,707.37 | $8,536.85 | $17,073.70 | |||
| Net Cash Flow | $18,092.63 | $90,463.15 | $180,926.30 | |||
| HOA Fees | $5,951.76 | $29,758.80 | $59,517.60 |