Property Info
- MLS S5122313
- Unit No 2047 T
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 830
- Foundation Block
- Min Lease Block
- HOA Fees $504.74
Interior Features
- Ceiling Fans(s)
- L Dining
- Solid Wood Cabinets
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate6.0 | Gross Yield11% | Annual Rent$18,780.00 | Property Taxes$2,389.02 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,780.00 $1,565.00 / mo | $93,900.00 $1,565.00 / mo | $187,800.00 $1,565.00 / mo | |||
| Estimated Expenses | $2,389.02 | $11,945.10 | $23,890.20 | |||
| Net Cash Flow | $16,390.98 | $81,954.90 | $163,909.80 | |||
| HOA Fees | $6,056.88 | $30,284.40 | $60,568.80 |