Property Info
- MLS S5102475
- Unit No 1860
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1230
- Foundation Block
- Min Lease Block
- HOA Fees $252.00
Interior Features
- Skylight(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield9.1% | Annual Rent$22,200.00 | Property Taxes$2,518.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $2,518.00 | $12,590.00 | $25,180.00 | |||
| Net Cash Flow | $19,682.00 | $98,410.00 | $196,820.00 | |||
| HOA Fees | $3,024.00 | $15,120.00 | $30,240.00 |