Property Info
- MLS S5107119
- Unit No 203
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 528
- Foundation Slab
- Min Lease Slab
- HOA Fees $320.51
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.8 | Gross Yield5.9% | Annual Rent$18,000.00 | Property Taxes$2,662.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,662.00 | $13,310.00 | $26,620.00 | |||
| Net Cash Flow | $15,338.00 | $76,690.00 | $153,380.00 | |||
| HOA Fees | $3,846.12 | $19,230.60 | $38,461.20 |