Property Info
- MLS S5113013
- Unit No 4007F
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1165
- Foundation Slab
- Min Lease Slab
- HOA Fees $302.00
Interior Features
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate6.9 | Gross Yield10.5% | Annual Rent$15,600.00 | Property Taxes$1,694.91 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,694.91 | $8,474.55 | $16,949.10 | |||
| Net Cash Flow | $13,905.09 | $69,525.45 | $139,050.90 | |||
| HOA Fees | $3,624.00 | $18,120.00 | $36,240.00 |