Property Info
- MLS S5146808
- Unit No 402
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1350
- Living Area (sqft) 1350
- Foundation Slab
- Min Lease Slab
- HOA Fees $934.11
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.0 | Gross Yield6.5% | Annual Rent$30,600.00 | Property Taxes$5,570.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,600.00 $2,550.00 / mo | $153,000.00 $2,550.00 / mo | $306,000.00 $2,550.00 / mo | |||
| Estimated Expenses | $5,570.00 | $27,850.00 | $55,700.00 | |||
| Net Cash Flow | $25,030.00 | $125,150.00 | $250,300.00 | |||
| HOA Fees | $11,209.32 | $56,046.60 | $112,093.20 |