Property Info
- MLS S5110927
- Unit No 1011
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1326
- Foundation Slab
- Min Lease Slab
- HOA Fees $698.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate1013.5 | Gross Yield1018.9% | Annual Rent$2,160,000.00 | Property Taxes$2,901.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $2,160,000.00 $180,000.00 / mo | $10,800,000.00 $180,000.00 / mo | $21,600,000.00 $180,000.00 / mo | |||
| Estimated Expenses | $2,901.49 | $14,507.45 | $29,014.90 | |||
| Net Cash Flow | $2,157,098.51 | $10,785,492.55 | $21,570,985.10 | |||
| HOA Fees | $8,376.00 | $41,880.00 | $83,760.00 |