Property Info
- MLS S5115195
- Unit No 481
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1285
- Foundation Slab
- Min Lease Slab
- HOA Fees $471.00
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate2.9 | Gross Yield6.7% | Annual Rent$14,700.00 | Property Taxes$2,703.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,700.00 $1,225.00 / mo | $73,500.00 $1,225.00 / mo | $147,000.00 $1,225.00 / mo | |||
| Estimated Expenses | $2,703.37 | $13,516.85 | $27,033.70 | |||
| Net Cash Flow | $11,996.63 | $59,983.15 | $119,966.30 | |||
| HOA Fees | $5,652.00 | $28,260.00 | $56,520.00 |