Property Info
- MLS S5118732
- Unit No 210
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1035
- Foundation Slab
- Min Lease Slab
- HOA Fees $514.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.5 | Gross Yield10.7% | Annual Rent$18,000.00 | Property Taxes$2,515.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,515.00 | $12,575.00 | $25,150.00 | |||
| Net Cash Flow | $15,485.00 | $77,425.00 | $154,850.00 | |||
| HOA Fees | $6,168.00 | $30,840.00 | $61,680.00 |