Property Info
- MLS S5134815
- Unit No 433
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1285
- Living Area (sqft) 1285
- Foundation Slab
- Min Lease Slab
- HOA Fees $471.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.6 | Gross Yield10.7% | Annual Rent$24,000.00 | Property Taxes$3,605.18 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,605.18 | $18,025.90 | $36,051.80 | |||
| Net Cash Flow | $20,394.82 | $101,974.10 | $203,948.20 | |||
| HOA Fees | $5,652.00 | $28,260.00 | $56,520.00 |