Property Info
- MLS S5150169
- Unit No 204
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1235
- Living Area (sqft) 1126
- Foundation Slab
- Min Lease Slab
- HOA Fees $618.00
Interior Features
- Ceiling Fans(s)
- In Wall Pest System
- Open Floorplan
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.1 | Gross Yield10% | Annual Rent$26,400.00 | Property Taxes$5,403.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $5,403.31 | $27,016.55 | $54,033.10 | |||
| Net Cash Flow | $20,996.69 | $104,983.45 | $209,966.90 | |||
| HOA Fees | $7,416.00 | $37,080.00 | $74,160.00 |