Property Info
- MLS S5149211
- Unit No 257
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 932
- Living Area (sqft) 932
- Foundation Slab
- Min Lease Slab
- HOA Fees $325.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate4.0 | Gross Yield7% | Annual Rent$11,796.00 | Property Taxes$1,174.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,796.00 $983.00 / mo | $58,980.00 $983.00 / mo | $117,960.00 $983.00 / mo | |||
| Estimated Expenses | $1,174.00 | $5,870.00 | $11,740.00 | |||
| Net Cash Flow | $10,622.00 | $53,110.00 | $106,220.00 | |||
| HOA Fees | $3,900.00 | $19,500.00 | $39,000.00 |