Property Info
- MLS S5132981
- Unit No 101
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 937
- Living Area (sqft) 937
- Foundation Stem Wall
- Min Lease Stem Wall
- HOA Fees $405.28
Interior Features
- Cathedral Ceiling(s)
- Living Room/Dining Room Combo
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate1.7 | Gross Yield4.4% | Annual Rent$9,600.00 | Property Taxes$1,072.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,600.00 $800.00 / mo | $48,000.00 $800.00 / mo | $96,000.00 $800.00 / mo | |||
| Estimated Expenses | $1,072.00 | $5,360.00 | $10,720.00 | |||
| Net Cash Flow | $8,528.00 | $42,640.00 | $85,280.00 | |||
| HOA Fees | $4,863.36 | $24,316.80 | $48,633.60 |