Property Info
- MLS S5138671
- Unit No 2011
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 874
- Living Area (sqft) 874
- Foundation Slab
- Min Lease Slab
- HOA Fees $254.00
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
Cash Flow
| Cap Rate5.8 | Gross Yield8.2% | Annual Rent$16,200.00 | Property Taxes$1,787.28 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,787.28 | $8,936.40 | $17,872.80 | |||
| Net Cash Flow | $14,412.72 | $72,063.60 | $144,127.20 | |||
| HOA Fees | $3,048.00 | $15,240.00 | $30,480.00 |