Property Info
- MLS S5130386
- Unit No 917
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 886
- Foundation Slab
- Min Lease Slab
- HOA Fees $482.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield9.5% | Annual Rent$21,000.00 | Property Taxes$2,504.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $2,504.00 | $12,520.00 | $25,040.00 | |||
| Net Cash Flow | $18,496.00 | $92,480.00 | $184,960.00 | |||
| HOA Fees | $5,784.00 | $28,920.00 | $57,840.00 |