Property Info
- MLS S5132993
- Unit No 305
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1000
- Living Area (sqft) 1000
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $646.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate6.0 | Gross Yield13.1% | Annual Rent$19,200.00 | Property Taxes$2,672.00 | 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 | $2,672.00 | $13,360.00 | $26,720.00 | |||
| Net Cash Flow | $16,528.00 | $82,640.00 | $165,280.00 | |||
| HOA Fees | $7,752.00 | $38,760.00 | $77,520.00 |