Property Info
- MLS S5117051
- Unit No 304
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 937
- Foundation Block
- Min Lease Block
- HOA Fees $593.42
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.9 | Gross Yield9.1% | Annual Rent$20,400.00 | Property Taxes$2,268.84 | 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 | $2,268.84 | $11,344.20 | $22,688.40 | |||
| Net Cash Flow | $18,131.16 | $90,655.80 | $181,311.60 | |||
| HOA Fees | $7,121.04 | $35,605.20 | $71,210.40 |