Property Info
- MLS S5149895
- Unit No 204
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 937
- Living Area (sqft) 937
- Foundation Slab
- Min Lease Slab
- HOA Fees $593.00
Interior Features
- Ceiling Fans(s)
- Thermostat
- Tray Ceiling(s)
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.3 | Gross Yield9.9% | Annual Rent$16,800.00 | Property Taxes$2,448.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,448.00 | $12,240.00 | $24,480.00 | |||
| Net Cash Flow | $14,352.00 | $71,760.00 | $143,520.00 | |||
| HOA Fees | $7,116.00 | $35,580.00 | $71,160.00 |