Property Info
- MLS S5143454
- Unit No 4616
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1646
- Living Area (sqft) 1646
- Foundation Slab
- Min Lease Slab
- HOA Fees $776.99
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.6 | Gross Yield13.1% | Annual Rent$21,600.00 | Property Taxes$3,019.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,019.17 | $15,095.85 | $30,191.70 | |||
| Net Cash Flow | $18,580.83 | $92,904.15 | $185,808.30 | |||
| HOA Fees | $9,323.88 | $46,619.40 | $93,238.80 |