Property Info
- MLS S5121847
- Unit No 101
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 991
- Foundation Slab
- Min Lease Slab
- HOA Fees $335.00
Interior Features
- Other
Cash Flow
| Cap Rate6.5 | Gross Yield9.5% | Annual Rent$20,400.00 | Property Taxes$2,385.00 | 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 | $2,385.00 | $11,925.00 | $23,850.00 | |||
| Net Cash Flow | $18,015.00 | $90,075.00 | $180,150.00 | |||
| HOA Fees | $4,020.00 | $20,100.00 | $40,200.00 |