Property Info
- MLS S5143967
- Unit No 302
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1112
- Living Area (sqft) 1112
- Foundation Slab
- Min Lease Slab
- HOA Fees $535.58
Interior Features
- Built-in Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.6 | Gross Yield8.9% | Annual Rent$19,500.00 | Property Taxes$2,990.47 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,500.00 $1,625.00 / mo | $97,500.00 $1,625.00 / mo | $195,000.00 $1,625.00 / mo | |||
| Estimated Expenses | $2,990.47 | $14,952.35 | $29,904.70 | |||
| Net Cash Flow | $16,509.53 | $82,547.65 | $165,095.30 | |||
| HOA Fees | $6,426.96 | $32,134.80 | $64,269.60 |