Property Info
- MLS S5121489
- Unit No 213
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 954
- Foundation Slab
- Min Lease Slab
- HOA Fees $548.23
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.7 | Gross Yield11.3% | Annual Rent$20,400.00 | Property Taxes$1,700.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $1,700.00 | $8,500.00 | $17,000.00 | |||
| Net Cash Flow | $18,700.00 | $93,500.00 | $187,000.00 | |||
| HOA Fees | $6,578.76 | $32,893.80 | $65,787.60 |