Property Info
- MLS S5136195
- Unit No 1701
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1164
- Living Area (sqft) 1164
- Foundation Slab
- Min Lease Slab
- HOA Fees $350.00
Interior Features
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate10.9 | Gross Yield16% | Annual Rent$16,800.00 | Property Taxes$1,196.66 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,196.66 | $5,983.30 | $11,966.60 | |||
| Net Cash Flow | $15,603.34 | $78,016.70 | $156,033.40 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |