Property Info
- MLS S5131940
- Unit No 29
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1031
- Living Area (sqft) 1031
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,300.00
Interior Features
- Ceiling Fans(s)
- Dry Bar
Cash Flow
| Cap Rate2.1 | Gross Yield11.4% | Annual Rent$22,200.00 | Property Taxes$2,549.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $2,549.00 | $12,745.00 | $25,490.00 | |||
| Net Cash Flow | $19,651.00 | $98,255.00 | $196,510.00 | |||
| HOA Fees | $15,600.00 | $78,000.00 | $156,000.00 |