Property Info
- MLS S5135657
- Unit No 102
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1235
- Living Area (sqft) 1235
- Foundation Slab
- Min Lease Slab
- HOA Fees $638.94
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate4.8 | Gross Yield9.3% | Annual Rent$22,200.00 | Property Taxes$3,071.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $3,071.00 | $15,355.00 | $30,710.00 | |||
| Net Cash Flow | $19,129.00 | $95,645.00 | $191,290.00 | |||
| HOA Fees | $7,667.28 | $38,336.40 | $76,672.80 |