Property Info
- MLS S5138286
- Unit No 14 205
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1048
- Living Area (sqft) 1048
- Foundation Slab
- Min Lease Slab
- HOA Fees $491.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield8.9% | Annual Rent$19,500.00 | Property Taxes$2,870.41 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,500.00 $1,625.00 / mo | $97,500.00 $1,625.00 / mo | $195,000.00 $1,625.00 / mo | |||
| Estimated Expenses | $2,870.41 | $14,352.05 | $28,704.10 | |||
| Net Cash Flow | $16,629.59 | $83,147.95 | $166,295.90 | |||
| HOA Fees | $5,892.00 | $29,460.00 | $58,920.00 |