Property Info
- MLS S5098879
- Unit No 2122
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1054
- Foundation Block
- Min Lease Block
- HOA Fees $404.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.0 | Gross Yield10.5% | Annual Rent$20,400.00 | Property Taxes$1,946.09 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $1,946.09 | $9,730.45 | $19,460.90 | |||
| Net Cash Flow | $18,453.91 | $92,269.55 | $184,539.10 | |||
| HOA Fees | $4,848.00 | $24,240.00 | $48,480.00 |