Property Info
- MLS S5118360
- Unit No 912
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 829
- Foundation Slab
- Min Lease -
- HOA Fees $558.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.7 | Gross Yield13.7% | Annual Rent$21,600.00 | Property Taxes$2,812.34 | 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 | $2,812.34 | $14,061.70 | $28,123.40 | |||
| Net Cash Flow | $18,787.66 | $93,938.30 | $187,876.60 | |||
| HOA Fees | $6,696.00 | $33,480.00 | $66,960.00 |