Property Info
- MLS S5116611
- Unit No 1432
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1020
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $618.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.9 | Gross Yield10% | Annual Rent$20,400.00 | Property Taxes$2,863.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,863.00 | $14,315.00 | $28,630.00 | |||
| Net Cash Flow | $17,537.00 | $87,685.00 | $175,370.00 | |||
| HOA Fees | $7,416.00 | $37,080.00 | $74,160.00 |