Property Info
- MLS S5104180
- Unit No 8211
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 789
- Foundation Slab
- Min Lease Slab
- HOA Fees $349.47
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield7.7% | Annual Rent$16,500.00 | Property Taxes$2,109.28 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,500.00 $1,375.00 / mo | $82,500.00 $1,375.00 / mo | $165,000.00 $1,375.00 / mo | |||
| Estimated Expenses | $2,109.28 | $10,546.40 | $21,092.80 | |||
| Net Cash Flow | $14,390.72 | $71,953.60 | $143,907.20 | |||
| HOA Fees | $4,193.64 | $20,968.20 | $41,936.40 |