Property Info
- MLS S5124459
- Unit No 2127
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 934
- Foundation Slab
- Min Lease Slab
- HOA Fees $498.35
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.0 | Gross Yield13.6% | Annual Rent$21,540.00 | Property Taxes$2,846.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,540.00 $1,795.00 / mo | $107,700.00 $1,795.00 / mo | $215,400.00 $1,795.00 / mo | |||
| Estimated Expenses | $2,846.63 | $14,233.15 | $28,466.30 | |||
| Net Cash Flow | $18,693.37 | $93,466.85 | $186,933.70 | |||
| HOA Fees | $5,980.20 | $29,901.00 | $59,802.00 |