Property Info
- MLS S5111214
- Unit No 2647
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1062
- Foundation Block
- Min Lease -
- HOA Fees $370.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
Cash Flow
| Cap Rate6.8 | Gross Yield10% | Annual Rent$20,400.00 | Property Taxes$2,061.00 | 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 | $2,061.00 | $10,305.00 | $20,610.00 | |||
| Net Cash Flow | $18,339.00 | $91,695.00 | $183,390.00 | |||
| HOA Fees | $4,440.00 | $22,200.00 | $44,400.00 |