Property Info
- MLS S5148981
- Unit No 107
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 937
- Living Area (sqft) 937
- Foundation Slab
- Min Lease Slab
- HOA Fees $593.00
Interior Features
- Kitchen/Family Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield9.6% | Annual Rent$19,200.00 | Property Taxes$2,738.00 | 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 | $2,738.00 | $13,690.00 | $27,380.00 | |||
| Net Cash Flow | $16,462.00 | $82,310.00 | $164,620.00 | |||
| HOA Fees | $7,116.00 | $35,580.00 | $71,160.00 |