Property Info
- MLS S5129411
- Unit No 201
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1042
- Foundation Slab
- Min Lease Slab
- HOA Fees $272.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate9.6 | Gross Yield13.2% | Annual Rent$19,200.00 | Property Taxes$2,051.96 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,051.96 | $10,259.80 | $20,519.60 | |||
| Net Cash Flow | $17,148.04 | $85,740.20 | $171,480.40 | |||
| HOA Fees | $3,264.00 | $16,320.00 | $32,640.00 |