Property Info
- MLS S5118662
- Unit No 156
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1099
- Foundation Slab
- Min Lease Slab
- HOA Fees $149.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
Cash Flow
| Cap Rate5.9 | Gross Yield8.3% | Annual Rent$16,800.00 | Property Taxes$2,979.91 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,979.91 | $14,899.55 | $29,799.10 | |||
| Net Cash Flow | $13,820.09 | $69,100.45 | $138,200.90 | |||
| HOA Fees | $1,788.00 | $8,940.00 | $17,880.00 |