Property Info
- MLS S5118204
- Unit No 3011
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1152
- Foundation Slab
- Min Lease Slab
- HOA Fees $294.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield10% | Annual Rent$20,400.00 | Property Taxes$3,581.24 | 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 | $3,581.24 | $17,906.20 | $35,812.40 | |||
| Net Cash Flow | $16,818.76 | $84,093.80 | $168,187.60 | |||
| HOA Fees | $3,528.00 | $17,640.00 | $35,280.00 |