Property Info
- MLS S5113780
- Unit No 206
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 696
- Foundation Slab
- Min Lease Slab
- HOA Fees $285.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate7.0 | Gross Yield10% | Annual Rent$17,940.00 | Property Taxes$2,012.18 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,940.00 $1,495.00 / mo | $89,700.00 $1,495.00 / mo | $179,400.00 $1,495.00 / mo | |||
| Estimated Expenses | $2,012.18 | $10,060.90 | $20,121.80 | |||
| Net Cash Flow | $15,927.82 | $79,639.10 | $159,278.20 | |||
| HOA Fees | $3,420.00 | $17,100.00 | $34,200.00 |