Property Info
- MLS S5133332
- Unit No 1713
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1157
- Living Area (sqft) 1157
- Foundation Slab
- Min Lease Slab
- HOA Fees $958.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.1 | Gross Yield7.3% | Annual Rent$31,200.00 | Property Taxes$6,574.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $6,574.00 | $32,870.00 | $65,740.00 | |||
| Net Cash Flow | $24,626.00 | $123,130.00 | $246,260.00 | |||
| HOA Fees | $11,496.00 | $57,480.00 | $114,960.00 |