Property Info
- MLS S5128666
- Unit No 200
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 992
- Foundation Brick/Mortar
- Min Lease Brick/Mortar
- HOA Fees $844.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.0 | Gross Yield17% | Annual Rent$22,800.00 | Property Taxes$1,978.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $1,978.10 | $9,890.50 | $19,781.00 | |||
| Net Cash Flow | $20,821.90 | $104,109.50 | $208,219.00 | |||
| HOA Fees | $10,128.00 | $50,640.00 | $101,280.00 |