Property Info
- MLS S5102898
- Unit No 301
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1515
- Foundation Slab
- Min Lease Slab
- HOA Fees $486.14
Interior Features
- Ceiling Fans(s)
- Skylight(s)
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate5.9 | Gross Yield9.8% | Annual Rent$21,600.00 | Property Taxes$2,763.95 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,763.95 | $13,819.75 | $27,639.50 | |||
| Net Cash Flow | $18,836.05 | $94,180.25 | $188,360.50 | |||
| HOA Fees | $5,833.68 | $29,168.40 | $58,336.80 |