Property Info
- MLS S5117183
- Unit No 206
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 969
- Foundation Slab
- Min Lease Slab
- HOA Fees $659.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield11.9% | Annual Rent$19,680.00 | Property Taxes$1,964.44 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,680.00 $1,640.00 / mo | $98,400.00 $1,640.00 / mo | $196,800.00 $1,640.00 / mo | |||
| Estimated Expenses | $1,964.44 | $9,822.20 | $19,644.40 | |||
| Net Cash Flow | $17,715.56 | $88,577.80 | $177,155.60 | |||
| HOA Fees | $7,908.00 | $39,540.00 | $79,080.00 |