Property Info
- MLS S5149197
- Unit No 2047H
- Bedrooms 1
- Bathrooms 2
- Area (sqft) 830
- Living Area (sqft) 830
- Foundation Slab
- Min Lease Slab
- HOA Fees $482.74
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Stone Counters
Cash Flow
| Cap Rate5.5 | Gross Yield12% | Annual Rent$15,600.00 | Property Taxes$2,592.98 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $2,592.98 | $12,964.90 | $25,929.80 | |||
| Net Cash Flow | $13,007.02 | $65,035.10 | $130,070.20 | |||
| HOA Fees | $5,792.88 | $28,964.40 | $57,928.80 |