Property Info
- MLS S5125295
- Unit No 2013
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 934
- Foundation Slab
- Min Lease Slab
- HOA Fees $358.00
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate7.7 | Gross Yield12.1% | Annual Rent$17,760.00 | Property Taxes$2,124.54 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,760.00 $1,480.00 / mo | $88,800.00 $1,480.00 / mo | $177,600.00 $1,480.00 / mo | |||
| Estimated Expenses | $2,124.54 | $10,622.70 | $21,245.40 | |||
| Net Cash Flow | $15,635.46 | $78,177.30 | $156,354.60 | |||
| HOA Fees | $4,296.00 | $21,480.00 | $42,960.00 |