Property Info
- MLS S5123909
- Unit No 279
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1202
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $350.11
Interior Features
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate5.0 | Gross Yield7.5% | Annual Rent$23,940.00 | Property Taxes$3,800.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,940.00 $1,995.00 / mo | $119,700.00 $1,995.00 / mo | $239,400.00 $1,995.00 / mo | |||
| Estimated Expenses | $3,800.00 | $19,000.00 | $38,000.00 | |||
| Net Cash Flow | $20,140.00 | $100,700.00 | $201,400.00 | |||
| HOA Fees | $4,201.32 | $21,006.60 | $42,013.20 |