Property Info
- MLS S5109250
- Unit No 2101
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1111
- Foundation Slab
- Min Lease Slab
- HOA Fees $345.14
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield8.2% | Annual Rent$18,600.00 | Property Taxes$2,401.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,401.00 | $12,005.00 | $24,010.00 | |||
| Net Cash Flow | $16,199.00 | $80,995.00 | $161,990.00 | |||
| HOA Fees | $4,141.68 | $20,708.40 | $41,416.80 |