Property Info
- MLS S5118516
- Unit No 208
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 937
- Foundation Slab
- Min Lease Slab
- HOA Fees $593.42
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate4.8 | Gross Yield9.2% | Annual Rent$19,800.00 | Property Taxes$2,269.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,269.00 | $11,345.00 | $22,690.00 | |||
| Net Cash Flow | $17,531.00 | $87,655.00 | $175,310.00 | |||
| HOA Fees | $7,121.04 | $35,605.20 | $71,210.40 |