Property Info
- MLS S5122321
- Unit No 201
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 914
- Living Area (sqft) 914
- Foundation Slab
- Min Lease Slab
- HOA Fees $517.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield9.9% | Annual Rent$22,200.00 | Property Taxes$3,336.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $3,336.00 | $16,680.00 | $33,360.00 | |||
| Net Cash Flow | $18,864.00 | $94,320.00 | $188,640.00 | |||
| HOA Fees | $6,204.00 | $31,020.00 | $62,040.00 |