Property Info
- MLS S5123250
- Unit No 105
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1132
- Foundation Slab
- Min Lease Slab
- HOA Fees $524.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.8 | Gross Yield13.3% | Annual Rent$18,600.00 | Property Taxes$1,341.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $1,341.00 | $6,705.00 | $13,410.00 | |||
| Net Cash Flow | $17,259.00 | $86,295.00 | $172,590.00 | |||
| HOA Fees | $6,288.00 | $31,440.00 | $62,880.00 |