Property Info
- MLS S5145485
- Unit No 4306
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 999
- Living Area (sqft) 999
- Foundation Block
- Min Lease Block
- HOA Fees $371.00
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate6.3 | Gross Yield9.2% | Annual Rent$22,920.00 | Property Taxes$2,840.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,920.00 $1,910.00 / mo | $114,600.00 $1,910.00 / mo | $229,200.00 $1,910.00 / mo | |||
| Estimated Expenses | $2,840.00 | $14,200.00 | $28,400.00 | |||
| Net Cash Flow | $20,080.00 | $100,400.00 | $200,800.00 | |||
| HOA Fees | $4,452.00 | $22,260.00 | $44,520.00 |