Property Info
- MLS S5139442
- Unit No 206
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1159
- Living Area (sqft) 1159
- Foundation Slab
- Min Lease Slab
- HOA Fees $661.00
Interior Features
- Other
Cash Flow
| Cap Rate5.0 | Gross Yield12% | Annual Rent$19,200.00 | Property Taxes$3,255.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $3,255.00 | $16,275.00 | $32,550.00 | |||
| Net Cash Flow | $15,945.00 | $79,725.00 | $159,450.00 | |||
| HOA Fees | $7,932.00 | $39,660.00 | $79,320.00 |