Property Info
- MLS S5142266
- Unit No 127
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 965
- Living Area (sqft) 965
- Foundation Slab
- Min Lease Slab
- HOA Fees $372.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
Cash Flow
| Cap Rate7.0 | Gross Yield9.7% | Annual Rent$20,400.00 | Property Taxes$1,312.00 | 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 | $1,312.00 | $6,560.00 | $13,120.00 | |||
| Net Cash Flow | $19,088.00 | $95,440.00 | $190,880.00 | |||
| HOA Fees | $4,464.00 | $22,320.00 | $44,640.00 |