Property Info
- MLS S5125998
- Unit No 115
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 864
- Foundation Slab
- Min Lease Slab
- HOA Fees $323.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
Cash Flow
Cap Rate10.5 | Gross Yield14.9% | Annual Rent$19,200.00 | Property Taxes$1,795.00 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
Estimated Expenses | $1,795.00 | $8,975.00 | $17,950.00 | |||
Net Cash Flow | $17,405.00 | $87,025.00 | $174,050.00 | |||
HOA Fees | $3,876.00 | $19,380.00 | $38,760.00 |