Property Info
- MLS S5115284
- Unit No 102
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1019
- Foundation Slab
- Min Lease Slab
- HOA Fees $370.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate-2.1 | Gross Yield8.8% | Annual Rent$17,400.00 | Property Taxes$17,131.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $17,131.40 | $85,657.00 | $171,314.00 | |||
| Net Cash Flow | $268.60 | $1,343.00 | $2,686.00 | |||
| HOA Fees | $4,440.00 | $22,200.00 | $44,400.00 |