Property Info
- MLS S5107119
- Unit No 203
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 528
- Foundation Slab
- Min Lease Slab
- HOA Fees $199.71
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.1 | Gross Yield5.8% | Annual Rent$17,700.00 | Property Taxes$2,662.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,700.00 $1,475.00 / mo | $88,500.00 $1,475.00 / mo | $177,000.00 $1,475.00 / mo | |||
| Estimated Expenses | $2,662.00 | $13,310.00 | $26,620.00 | |||
| Net Cash Flow | $15,038.00 | $75,190.00 | $150,380.00 | |||
| HOA Fees | $2,396.52 | $11,982.60 | $23,965.20 |