Property Info
- MLS S5132173
- Unit No 3774
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 820
- Living Area (sqft) 820
- Foundation Other, Slab
- Min Lease Other, Slab
- HOA Fees $271.00
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate8.8 | Gross Yield12.4% | Annual Rent$19,200.00 | Property Taxes$2,337.00 | 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 | $2,337.00 | $11,685.00 | $23,370.00 | |||
| Net Cash Flow | $16,863.00 | $84,315.00 | $168,630.00 | |||
| HOA Fees | $3,252.00 | $16,260.00 | $32,520.00 |