Property Info
- MLS S5133892
- Unit No 204
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 910
- Living Area (sqft) 910
- Foundation Slab
- Min Lease Slab
- HOA Fees $435.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield9.7% | Annual Rent$17,400.00 | Property Taxes$1,980.27 | 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 | $1,980.27 | $9,901.35 | $19,802.70 | |||
| Net Cash Flow | $15,419.73 | $77,098.65 | $154,197.30 | |||
| HOA Fees | $5,220.00 | $26,100.00 | $52,200.00 |