Property Info
- MLS S5141299
- Unit No 67-4
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 932
- Living Area (sqft) 932
- Foundation Slab
- Min Lease Slab
- HOA Fees $400.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield11.1% | Annual Rent$18,900.00 | Property Taxes$2,470.65 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,900.00 $1,575.00 / mo | $94,500.00 $1,575.00 / mo | $189,000.00 $1,575.00 / mo | |||
| Estimated Expenses | $2,470.65 | $12,353.25 | $24,706.50 | |||
| Net Cash Flow | $16,429.35 | $82,146.75 | $164,293.50 | |||
| HOA Fees | $4,800.00 | $24,000.00 | $48,000.00 |