Property Info
- MLS S5132770
- Unit No 204
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 910
- Living Area (sqft) 910
- Foundation Slab
- Min Lease Slab
- HOA Fees $429.00
Interior Features
- Ceiling Fans(s)
- Other
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield9.8% | Annual Rent$19,200.00 | Property Taxes$1,801.98 | 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 | $1,801.98 | $9,009.90 | $18,019.80 | |||
| Net Cash Flow | $17,398.02 | $86,990.10 | $173,980.20 | |||
| HOA Fees | $5,148.00 | $25,740.00 | $51,480.00 |