Property Info
- MLS S5127564
- Unit No 401
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1078
- Foundation Slab
- Min Lease Slab
- HOA Fees $990.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate3.3 | Gross Yield7.8% | Annual Rent$27,084.00 | Property Taxes$3,604.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,084.00 $2,257.00 / mo | $135,420.00 $2,257.00 / mo | $270,840.00 $2,257.00 / mo | |||
| Estimated Expenses | $3,604.00 | $18,020.00 | $36,040.00 | |||
| Net Cash Flow | $23,480.00 | $117,400.00 | $234,800.00 | |||
| HOA Fees | $11,880.00 | $59,400.00 | $118,800.00 |