Property Info
- MLS S5104850
- Unit No 2323
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 836
- Foundation Slab
- Min Lease Slab
- HOA Fees $449.01
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
Cash Flow
| Cap Rate6.2 | Gross Yield10.2% | Annual Rent$20,400.00 | Property Taxes$2,593.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,593.00 | $12,965.00 | $25,930.00 | |||
| Net Cash Flow | $17,807.00 | $89,035.00 | $178,070.00 | |||
| HOA Fees | $5,388.12 | $26,940.60 | $53,881.20 |