Property Info
- MLS S5092962
- Unit No 303
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1233
- Foundation Slab
- Min Lease Slab
- HOA Fees $543.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield8.8% | Annual Rent$20,700.00 | Property Taxes$2,404.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,700.00 $1,725.00 / mo | $103,500.00 $1,725.00 / mo | $207,000.00 $1,725.00 / mo | |||
| Estimated Expenses | $2,404.00 | $12,020.00 | $24,040.00 | |||
| Net Cash Flow | $18,296.00 | $91,480.00 | $182,960.00 | |||
| HOA Fees | $6,516.00 | $32,580.00 | $65,160.00 |