Property Info
- MLS S5142751
- Unit No 1319
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 886
- Living Area (sqft) 886
- Foundation Slab
- Min Lease Slab
- HOA Fees $450.00
Interior Features
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.5 | Gross Yield8.2% | Annual Rent$18,000.00 | Property Taxes$2,620.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,620.00 | $13,100.00 | $26,200.00 | |||
| Net Cash Flow | $15,380.00 | $76,900.00 | $153,800.00 | |||
| HOA Fees | $5,400.00 | $27,000.00 | $54,000.00 |