Property Info
- MLS S5134829
- Unit No 1411
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1026
- Living Area (sqft) 1026
- Foundation Slab
- Min Lease Slab
- HOA Fees $348.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield9% | Annual Rent$18,000.00 | Property Taxes$2,410.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,410.00 | $12,050.00 | $24,100.00 | |||
| Net Cash Flow | $15,590.00 | $77,950.00 | $155,900.00 | |||
| HOA Fees | $4,176.00 | $20,880.00 | $41,760.00 |