Property Info
- MLS S5112023
- Unit No 3914
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1062
- Foundation Slab
- Min Lease Slab
- HOA Fees $304.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.5 | Gross Yield10.4% | Annual Rent$19,800.00 | Property Taxes$1,886.91 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $1,886.91 | $9,434.55 | $18,869.10 | |||
| Net Cash Flow | $17,913.09 | $89,565.45 | $179,130.90 | |||
| HOA Fees | $3,648.00 | $18,240.00 | $36,480.00 |