Property Info
- MLS S5111621
- Unit No 436
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1026
- Foundation Slab
- Min Lease Slab
- HOA Fees $327.07
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate6.2 | Gross Yield8.9% | Annual Rent$21,000.00 | Property Taxes$2,529.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $2,529.00 | $12,645.00 | $25,290.00 | |||
| Net Cash Flow | $18,471.00 | $92,355.00 | $184,710.00 | |||
| HOA Fees | $3,924.84 | $19,624.20 | $39,248.40 |