Property Info
- MLS S5119604
- Unit No 210
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1301
- Foundation Slab
- Min Lease Slab
- HOA Fees $843.70
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Solid Surface Counters
Cash Flow
| Cap Rate3.8 | Gross Yield6.8% | Annual Rent$32,400.00 | Property Taxes$4,175.85 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $4,175.85 | $20,879.25 | $41,758.50 | |||
| Net Cash Flow | $28,224.15 | $141,120.75 | $282,241.50 | |||
| HOA Fees | $10,124.40 | $50,622.00 | $101,244.00 |