Property Info
- MLS S5117201
- Unit No 201
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 996
- Foundation Slab
- Min Lease Slab
- HOA Fees $452.00
Interior Features
- Ceiling Fans(s)
- Other
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.7 | Gross Yield10.9% | Annual Rent$21,600.00 | Property Taxes$915.38 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $915.38 | $4,576.90 | $9,153.80 | |||
| Net Cash Flow | $20,684.62 | $103,423.10 | $206,846.20 | |||
| HOA Fees | $5,424.00 | $27,120.00 | $54,240.00 |