Property Info
- MLS S5100145
- Unit No 314
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1073
- Foundation Slab
- Min Lease Slab
- HOA Fees $364.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate8.8 | Gross Yield12.3% | Annual Rent$20,880.00 | Property Taxes$1,508.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,880.00 $1,740.00 / mo | $104,400.00 $1,740.00 / mo | $208,800.00 $1,740.00 / mo | |||
| Estimated Expenses | $1,508.14 | $7,540.70 | $15,081.40 | |||
| Net Cash Flow | $19,371.86 | $96,859.30 | $193,718.60 | |||
| HOA Fees | $4,368.00 | $21,840.00 | $43,680.00 |