Property Info
- MLS S5124134
- Unit No 14 205
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1048
- Foundation Slab
- Min Lease Slab
- HOA Fees $491.00
Interior Features
- Ceiling Fans(s)
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.3 | Gross Yield7.7% | Annual Rent$18,900.00 | Property Taxes$2,589.15 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,900.00 $1,575.00 / mo | $94,500.00 $1,575.00 / mo | $189,000.00 $1,575.00 / mo | |||
| Estimated Expenses | $2,589.15 | $12,945.75 | $25,891.50 | |||
| Net Cash Flow | $16,310.85 | $81,554.25 | $163,108.50 | |||
| HOA Fees | $5,892.00 | $29,460.00 | $58,920.00 |