Property Info
- MLS S5118013
- Unit No 1335
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1026
- Living Area (sqft) 1026
- Foundation Slab
- Min Lease Slab
- HOA Fees $348.16
Interior Features
- Ceiling Fans(s)
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.7 | Gross Yield9.8% | Annual Rent$21,000.00 | Property Taxes$2,410.00 | 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 | $2,410.00 | $12,050.00 | $24,100.00 | |||
| Net Cash Flow | $18,590.00 | $92,950.00 | $185,900.00 | |||
| HOA Fees | $4,177.92 | $20,889.60 | $41,779.20 |