Property Info
- MLS S5135152
- Unit No 2220
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1264
- Living Area (sqft) 991
- Foundation Slab
- Min Lease Slab
- HOA Fees $274.00
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate5.1 | Gross Yield8.2% | Annual Rent$15,600.00 | Property Taxes$2,563.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $2,563.00 | $12,815.00 | $25,630.00 | |||
| Net Cash Flow | $13,037.00 | $65,185.00 | $130,370.00 | |||
| HOA Fees | $3,288.00 | $16,440.00 | $32,880.00 |