Property Info
- MLS S5144445
- Unit No T23
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1154
- Living Area (sqft) 1154
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
- HOA Fees $305.76
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.4 | Gross Yield10.9% | Annual Rent$18,000.00 | Property Taxes$2,073.92 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,073.92 | $10,369.60 | $20,739.20 | |||
| Net Cash Flow | $15,926.08 | $79,630.40 | $159,260.80 | |||
| HOA Fees | $3,669.12 | $18,345.60 | $36,691.20 |