Property Info
- MLS S5134539
- Unit No 4789D
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 976
- Living Area (sqft) 976
- Foundation Slab
- Min Lease Slab
- HOA Fees $409.00
Interior Features
- Other
Cash Flow
| Cap Rate11.0 | Gross Yield16.5% | Annual Rent$19,800.00 | Property Taxes$1,650.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $1,650.40 | $8,252.00 | $16,504.00 | |||
| Net Cash Flow | $18,149.60 | $90,748.00 | $181,496.00 | |||
| HOA Fees | $4,908.00 | $24,540.00 | $49,080.00 |