Property Info
- MLS S5125809
- Unit No 2323
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 836
- Foundation Slab
- Min Lease Slab
- HOA Fees $565.84
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
Cash Flow
| Cap Rate6.0 | Gross Yield11.1% | Annual Rent$21,000.00 | Property Taxes$2,836.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $2,836.00 | $14,180.00 | $28,360.00 | |||
| Net Cash Flow | $18,164.00 | $90,820.00 | $181,640.00 | |||
| HOA Fees | $6,790.08 | $33,950.40 | $67,900.80 |