Property Info
- MLS S5116612
- Unit No 605
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1255
- Foundation Slab
- Min Lease Slab
- HOA Fees $588.33
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate4.1 | Gross Yield8.9% | Annual Rent$21,000.00 | Property Taxes$4,320.54 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $4,320.54 | $21,602.70 | $43,205.40 | |||
| Net Cash Flow | $16,679.46 | $83,397.30 | $166,794.60 | |||
| HOA Fees | $7,059.96 | $35,299.80 | $70,599.60 |