Property Info
- MLS S5128476
- Unit No 2225
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 627
- Foundation Slab
- Min Lease Slab
- HOA Fees $422.16
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate5.8 | Gross Yield10.6% | Annual Rent$15,600.00 | Property Taxes$2,014.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $2,014.00 | $10,070.00 | $20,140.00 | |||
| Net Cash Flow | $13,586.00 | $67,930.00 | $135,860.00 | |||
| HOA Fees | $5,065.92 | $25,329.60 | $50,659.20 |