Property Info
- MLS S5143466
- Unit No 69
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 864
- Living Area (sqft) 864
- Foundation Slab
- Min Lease Slab
- HOA Fees $372.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate8.4 | Gross Yield12% | Annual Rent$19,800.00 | Property Taxes$1,525.19 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $1,525.19 | $7,625.95 | $15,251.90 | |||
| Net Cash Flow | $18,274.81 | $91,374.05 | $182,748.10 | |||
| HOA Fees | $4,464.00 | $22,320.00 | $44,640.00 |