Property Info
- MLS S5119812
- Unit No 634
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 915
- Foundation Slab
- Min Lease Slab
- HOA Fees $400.00
Interior Features
- High Ceilings
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.2 | Gross Yield9.7% | Annual Rent$21,240.00 | Property Taxes$2,889.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,240.00 $1,770.00 / mo | $106,200.00 $1,770.00 / mo | $212,400.00 $1,770.00 / mo | |||
| Estimated Expenses | $2,889.00 | $14,445.00 | $28,890.00 | |||
| Net Cash Flow | $18,351.00 | $91,755.00 | $183,510.00 | |||
| HOA Fees | $4,800.00 | $24,000.00 | $48,000.00 |