Property Info
- MLS S5132955
- Unit No 206
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1235
- Living Area (sqft) 1170
- Foundation Slab
- Min Lease Slab
- HOA Fees $412.46
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.6 | Gross Yield8.1% | Annual Rent$17,400.00 | Property Taxes$2,654.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $2,654.00 | $13,270.00 | $26,540.00 | |||
| Net Cash Flow | $14,746.00 | $73,730.00 | $147,460.00 | |||
| HOA Fees | $4,949.52 | $24,747.60 | $49,495.20 |