Property Info
- MLS S5113658
- Unit No 331
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1039
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,049.48
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate3.3 | Gross Yield12.8% | Annual Rent$20,400.00 | Property Taxes$2,545.82 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,545.82 | $12,729.10 | $25,458.20 | |||
| Net Cash Flow | $17,854.18 | $89,270.90 | $178,541.80 | |||
| HOA Fees | $12,593.76 | $62,968.80 | $125,937.60 |