Property Info
- MLS S5112981
- Unit No 1634
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 934
- Foundation Slab
- Min Lease Slab
- HOA Fees $404.00
Interior Features
- Open Floorplan
- Other
Cash Flow
| Cap Rate6.5 | Gross Yield10.3% | Annual Rent$18,468.00 | Property Taxes$1,951.91 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,468.00 $1,539.00 / mo | $92,340.00 $1,539.00 / mo | $184,680.00 $1,539.00 / mo | |||
| Estimated Expenses | $1,951.91 | $9,759.55 | $19,519.10 | |||
| Net Cash Flow | $16,516.09 | $82,580.45 | $165,160.90 | |||
| HOA Fees | $4,848.00 | $24,240.00 | $48,480.00 |