Property Info
- MLS S5115766
- Unit No 627
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 934
- Foundation Slab
- Min Lease Slab
- HOA Fees $504.02
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Window Treatments
Cash Flow
| Cap Rate5.6 | Gross Yield10% | Annual Rent$18,000.00 | Property Taxes$1,795.32 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,795.32 | $8,976.60 | $17,953.20 | |||
| Net Cash Flow | $16,204.68 | $81,023.40 | $162,046.80 | |||
| HOA Fees | $6,048.24 | $30,241.20 | $60,482.40 |