Property Info
- MLS S5146578
- Unit No 206
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1107
- Living Area (sqft) 1107
- Foundation Slab
- Min Lease Slab
- HOA Fees $572.72
Interior Features
- Ceiling Fans(s)
- Window Treatments
Cash Flow
| Cap Rate5.6 | Gross Yield10.7% | Annual Rent$20,400.00 | Property Taxes$2,926.73 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,926.73 | $14,633.65 | $29,267.30 | |||
| Net Cash Flow | $17,473.27 | $87,366.35 | $174,732.70 | |||
| HOA Fees | $6,872.64 | $34,363.20 | $68,726.40 |