Property Info
- MLS S5130205
- Unit No 78
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 864
- Foundation Slab
- Min Lease Slab
- HOA Fees $372.18
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.6 | Gross Yield13.5% | Annual Rent$16,800.00 | Property Taxes$1,681.00 | 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 | $1,681.00 | $8,405.00 | $16,810.00 | |||
| Net Cash Flow | $15,119.00 | $75,595.00 | $151,190.00 | |||
| HOA Fees | $4,466.16 | $22,330.80 | $44,661.60 |