Property Info
- MLS S5146891
- Unit No 1713
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1199
- Living Area (sqft) 1199
- Foundation Other
- Min Lease Other
- HOA Fees $566.00
Interior Features
- Ceiling Fans(s)
- Ninguno
Cash Flow
| Cap Rate5.5 | Gross Yield10.3% | Annual Rent$21,600.00 | Property Taxes$3,266.55 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,266.55 | $16,332.75 | $32,665.50 | |||
| Net Cash Flow | $18,333.45 | $91,667.25 | $183,334.50 | |||
| HOA Fees | $6,792.00 | $33,960.00 | $67,920.00 |