Property Info
- MLS S5104182
- Unit No 108
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1066
- Foundation Slab
- Min Lease Slab
- HOA Fees $453.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate7.3 | Gross Yield11.7% | Annual Rent$21,000.00 | Property Taxes$2,336.75 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $2,336.75 | $11,683.75 | $23,367.50 | |||
| Net Cash Flow | $18,663.25 | $93,316.25 | $186,632.50 | |||
| HOA Fees | $5,436.00 | $27,180.00 | $54,360.00 |