Property Info
- MLS S5097952
- Unit No 2311
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 990
- Foundation Block
- Min Lease Block
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate4.6 | Gross Yield6.4% | Annual Rent$39,600.00 | Property Taxes$10,979.70 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $39,600.00 $3,300.00 / mo | $198,000.00 $3,300.00 / mo | $396,000.00 $3,300.00 / mo | |||
| Estimated Expenses | $10,979.70 | $54,898.50 | $109,797.00 | |||
| Net Cash Flow | $28,620.30 | $143,101.50 | $286,203.00 |