Property Info
- MLS S5143775
- Unit No 1335
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1026
- Living Area (sqft) 1026
- Foundation Slab
- Min Lease Slab
- HOA Fees $805.16
Interior Features
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.3 | Gross Yield9.7% | Annual Rent$19,200.00 | Property Taxes$2,968.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,968.00 | $14,840.00 | $29,680.00 | |||
| Net Cash Flow | $16,232.00 | $81,160.00 | $162,320.00 | |||
| HOA Fees | $9,661.92 | $48,309.60 | $96,619.20 |