Property Info
- MLS S5112646
- Unit No 515
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1045
- Foundation Slab
- Min Lease Slab
- HOA Fees $304.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.2 | Gross Yield8.9% | Annual Rent$21,000.00 | Property Taxes$2,848.00 | 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 | $2,848.00 | $14,240.00 | $28,480.00 | |||
| Net Cash Flow | $18,152.00 | $90,760.00 | $181,520.00 | |||
| HOA Fees | $3,648.00 | $18,240.00 | $36,480.00 |