Property Info
- MLS S5120374
- Unit No 201
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1356
- Foundation Slab
- Min Lease Slab
- HOA Fees $522.54
Interior Features
- Ceiling Fans(s)
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.2 | Gross Yield6.1% | Annual Rent$22,200.00 | Property Taxes$4,270.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $4,270.00 | $21,350.00 | $42,700.00 | |||
| Net Cash Flow | $17,930.00 | $89,650.00 | $179,300.00 | |||
| HOA Fees | $6,270.48 | $31,352.40 | $62,704.80 |