Property Info
- MLS S5129992
- Unit No D203
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 896
- Living Area (sqft) 896
- Foundation Slab
- Min Lease Slab
- HOA Fees $354.00
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate7.6 | Gross Yield12% | Annual Rent$16,800.00 | Property Taxes$1,968.97 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,968.97 | $9,844.85 | $19,689.70 | |||
| Net Cash Flow | $14,831.03 | $74,155.15 | $148,310.30 | |||
| HOA Fees | $4,248.00 | $21,240.00 | $42,480.00 |