Property Info
- MLS S5094656
- Unit No 176
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 936
- Foundation Block
- Min Lease Block
- HOA Fees $436.70
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate2.9 | Gross Yield8% | Annual Rent$9,600.00 | Property Taxes$914.57 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,600.00 $800.00 / mo | $48,000.00 $800.00 / mo | $96,000.00 $800.00 / mo | |||
| Estimated Expenses | $914.57 | $4,572.85 | $9,145.70 | |||
| Net Cash Flow | $8,685.43 | $43,427.15 | $86,854.30 | |||
| HOA Fees | $5,240.40 | $26,202.00 | $52,404.00 |