Property Info
- MLS S5127708
- Unit No 1213
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1435
- Foundation Slab
- Min Lease Slab
- HOA Fees $2,600.70
Interior Features
- Eat-in Kitchen
- Walk-In Closet(s)
Cash Flow
| Cap Rate-3.1 | Gross Yield8% | Annual Rent$25,200.00 | Property Taxes$3,723.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,723.00 | $18,615.00 | $37,230.00 | |||
| Net Cash Flow | $21,477.00 | $107,385.00 | $214,770.00 | |||
| HOA Fees | $31,208.40 | $156,042.00 | $312,084.00 |
