Property Info
- MLS S5115589
- Unit No 4741D
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 976
- Foundation Slab
- Min Lease Slab
- HOA Fees $409.41
Interior Features
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate8.5 | Gross Yield12.8% | Annual Rent$18,600.00 | Property Taxes$1,393.12 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $1,393.12 | $6,965.60 | $13,931.20 | |||
| Net Cash Flow | $17,206.88 | $86,034.40 | $172,068.80 | |||
| HOA Fees | $4,912.92 | $24,564.60 | $49,129.20 |