Property Info
- MLS S5115635
- Unit No 1514
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1042
- Foundation Slab
- Min Lease Slab
- HOA Fees $522.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.2 | Gross Yield10% | Annual Rent$23,400.00 | Property Taxes$2,559.88 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $2,559.88 | $12,799.40 | $25,598.80 | |||
| Net Cash Flow | $20,840.12 | $104,200.60 | $208,401.20 | |||
| HOA Fees | $6,264.00 | $31,320.00 | $62,640.00 |