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 Rate5.2 | Gross Yield8.9% | Annual Rent$20,400.00 | Property Taxes$1,870.00 | 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 | $1,870.00 | $9,350.00 | $18,700.00 | |||
| Net Cash Flow | $18,530.00 | $92,650.00 | $185,300.00 | |||
| HOA Fees | $6,578.76 | $32,893.80 | $65,787.60 |