Property Info
- MLS S5122966
- Unit No 312
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1004
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $472.88
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.0 | Gross Yield9.2% | Annual Rent$25,200.00 | Property Taxes$3,129.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,129.37 | $15,646.85 | $31,293.70 | |||
| Net Cash Flow | $22,070.63 | $110,353.15 | $220,706.30 | |||
| HOA Fees | $5,674.56 | $28,372.80 | $56,745.60 |