Property Info
- MLS S5144558
- Unit No E305
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1000
- Living Area (sqft) 1000
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $705.00
Interior Features
- Ninguno
- Open Floorplan
Cash Flow
| Cap Rate5.7 | Gross Yield13.5% | Annual Rent$19,200.00 | Property Taxes$2,672.00 | 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 | $2,672.00 | $13,360.00 | $26,720.00 | |||
| Net Cash Flow | $16,528.00 | $82,640.00 | $165,280.00 | |||
| HOA Fees | $8,460.00 | $42,300.00 | $84,600.00 |