Property Info
- MLS S5134395
- Unit No D102
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 896
- Living Area (sqft) 896
- Foundation Slab
- Min Lease Slab
- HOA Fees $708.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate3.3 | Gross Yield11.1% | Annual Rent$14,400.00 | Property Taxes$1,602.58 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,602.58 | $8,012.90 | $16,025.80 | |||
| Net Cash Flow | $12,797.42 | $63,987.10 | $127,974.20 | |||
| HOA Fees | $8,496.00 | $42,480.00 | $84,960.00 |