Property Info
- MLS S5124459
- Unit No 2127
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 934
- Living Area (sqft) 934
- Foundation Slab
- Min Lease Slab
- HOA Fees $498.35
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.5 | Gross Yield11.7% | Annual Rent$16,800.00 | Property Taxes$2,846.63 | 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 | $2,846.63 | $14,233.15 | $28,466.30 | |||
| Net Cash Flow | $13,953.37 | $69,766.85 | $139,533.70 | |||
| HOA Fees | $5,980.20 | $29,901.00 | $59,802.00 |