Property Info
- MLS S5131034
- Unit No 4832
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 947
- Foundation Slab
- Min Lease Slab
- HOA Fees $553.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.9 | Gross Yield13.6% | Annual Rent$20,340.00 | Property Taxes$1,877.69 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,340.00 $1,695.00 / mo | $101,700.00 $1,695.00 / mo | $203,400.00 $1,695.00 / mo | |||
| Estimated Expenses | $1,877.69 | $9,388.45 | $18,776.90 | |||
| Net Cash Flow | $18,462.31 | $92,311.55 | $184,623.10 | |||
| HOA Fees | $6,636.00 | $33,180.00 | $66,360.00 |