Property Info
- MLS S5129628
- Unit No 202
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1050
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $251.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.3 | Gross Yield11.4% | Annual Rent$22,200.00 | Property Taxes$2,940.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $2,940.00 | $14,700.00 | $29,400.00 | |||
| Net Cash Flow | $19,260.00 | $96,300.00 | $192,600.00 | |||
| HOA Fees | $3,012.00 | $15,060.00 | $30,120.00 |