Property Info
- MLS S5123307
- Unit No 5020
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 685
- Foundation Slab
- Min Lease Slab
- HOA Fees $485.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate4.9 | Gross Yield10.2% | Annual Rent$16,800.00 | Property Taxes$2,900.75 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,900.75 | $14,503.75 | $29,007.50 | |||
| Net Cash Flow | $13,899.25 | $69,496.25 | $138,992.50 | |||
| HOA Fees | $5,820.00 | $29,100.00 | $58,200.00 |