Property Info
- MLS S5087477
- Unit No 304
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 890
- Foundation Slab
- Min Lease Slab
- HOA Fees $254.34
Interior Features
- High Ceilings
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.9 | Gross Yield9.2% | Annual Rent$15,600.00 | Property Taxes$841.51 | 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 | $841.51 | $4,207.55 | $8,415.10 | |||
| Net Cash Flow | $14,758.49 | $73,792.45 | $147,584.90 | |||
| HOA Fees | $3,052.08 | $15,260.40 | $30,520.80 |