Property Info
- MLS S5131659
- Unit No 103
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1126
- Foundation Slab
- Min Lease Slab
- HOA Fees $529.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.6 | Gross Yield8.9% | Annual Rent$19,200.00 | Property Taxes$2,862.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,862.00 | $14,310.00 | $28,620.00 | |||
| Net Cash Flow | $16,338.00 | $81,690.00 | $163,380.00 | |||
| HOA Fees | $6,348.00 | $31,740.00 | $63,480.00 |