Property Info
- MLS S5119541
- Unit No 1206
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1423
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $405.00
Interior Features
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield8.5% | Annual Rent$22,800.00 | Property Taxes$3,384.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,384.00 | $16,920.00 | $33,840.00 | |||
| Net Cash Flow | $19,416.00 | $97,080.00 | $194,160.00 | |||
| HOA Fees | $4,860.00 | $24,300.00 | $48,600.00 |