Property Info
- MLS S5135422
- Unit No 2106
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1178
- Living Area (sqft) 1178
- Foundation Block
- Min Lease Block
- HOA Fees $580.00
Interior Features
- Accessibility Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate5.2 | Gross Yield9.2% | Annual Rent$21,600.00 | Property Taxes$2,397.82 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,397.82 | $11,989.10 | $23,978.20 | |||
| Net Cash Flow | $19,202.18 | $96,010.90 | $192,021.80 | |||
| HOA Fees | $6,960.00 | $34,800.00 | $69,600.00 |