Property Info
- MLS S5126498
- Unit No unit 204
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1051
- Foundation Slab
- Min Lease Slab
- HOA Fees $440.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate8.0 | Gross Yield12.2% | Annual Rent$20,160.00 | Property Taxes$1,653.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,160.00 $1,680.00 / mo | $100,800.00 $1,680.00 / mo | $201,600.00 $1,680.00 / mo | |||
| Estimated Expenses | $1,653.00 | $8,265.00 | $16,530.00 | |||
| Net Cash Flow | $18,507.00 | $92,535.00 | $185,070.00 | |||
| HOA Fees | $5,280.00 | $26,400.00 | $52,800.00 |