Property Info
- MLS S5134576
- Unit No 208
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1200
- Living Area (sqft) 1200
- Foundation Slab
- Min Lease Slab
- HOA Fees $244.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.9 | Gross Yield8.4% | Annual Rent$19,200.00 | Property Taxes$2,838.34 | 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 | $2,838.34 | $14,191.70 | $28,383.40 | |||
| Net Cash Flow | $16,361.66 | $81,808.30 | $163,616.60 | |||
| HOA Fees | $2,928.00 | $14,640.00 | $29,280.00 |