Property Info
- MLS S5123250
- Unit No 105
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1132
- Living Area (sqft) 1132
- Foundation Slab
- Min Lease Slab
- HOA Fees $524.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.6 | Gross Yield14.9% | Annual Rent$18,600.00 | Property Taxes$1,557.79 | 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 | $1,557.79 | $7,788.95 | $15,577.90 | |||
| Net Cash Flow | $17,042.21 | $85,211.05 | $170,422.10 | |||
| HOA Fees | $6,288.00 | $31,440.00 | $62,880.00 |