Property Info
- MLS S5142823
- Unit No 1016
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1541
- Living Area (sqft) 1437
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,483.00
Interior Features
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate7.5 | Gross Yield24% | Annual Rent$30,000.00 | Property Taxes$2,890.76 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $2,890.76 | $14,453.80 | $28,907.60 | |||
| Net Cash Flow | $27,109.24 | $135,546.20 | $271,092.40 | |||
| HOA Fees | $17,796.00 | $88,980.00 | $177,960.00 |