Property Info
- MLS S5121046
- Unit No 8408
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1210
- Foundation Slab
- Min Lease Slab
- HOA Fees $508.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate5.3 | Gross Yield8.6% | Annual Rent$24,000.00 | Property Taxes$3,018.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,018.00 | $15,090.00 | $30,180.00 | |||
| Net Cash Flow | $20,982.00 | $104,910.00 | $209,820.00 | |||
| HOA Fees | $6,096.00 | $30,480.00 | $60,960.00 |