Property Info
- MLS S5150330
- Unit No 1123
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1120
- Living Area (sqft) 1120
- Foundation Slab
- Min Lease Slab
- HOA Fees $280.09
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate7.1 | Gross Yield10.9% | Annual Rent$20,400.00 | Property Taxes$3,676.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $3,676.00 | $18,380.00 | $36,760.00 | |||
| Net Cash Flow | $16,724.00 | $83,620.00 | $167,240.00 | |||
| HOA Fees | $3,361.08 | $16,805.40 | $33,610.80 |