Property Info
- MLS S5141001
- Unit No 204
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 985
- Living Area (sqft) 910
- Foundation Basement, Slab
- Min Lease Basement, Slab
- HOA Fees $429.00
Interior Features
- Ceiling Fans(s)
- Ninguno
- Other
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield10.8% | Annual Rent$20,400.00 | Property Taxes$2,318.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,318.00 | $11,590.00 | $23,180.00 | |||
| Net Cash Flow | $18,082.00 | $90,410.00 | $180,820.00 | |||
| HOA Fees | $5,148.00 | $25,740.00 | $51,480.00 |