Property Info
- MLS S5119087
- Unit No 106
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 951
- Living Area (sqft) 867
- Foundation Slab
- Min Lease Slab
- HOA Fees $562.73
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate5.2 | Gross Yield10.4% | Annual Rent$18,600.00 | Property Taxes$2,621.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,621.00 | $13,105.00 | $26,210.00 | |||
| Net Cash Flow | $15,979.00 | $79,895.00 | $159,790.00 | |||
| HOA Fees | $6,752.76 | $33,763.80 | $67,527.60 |