Property Info
- MLS S5150995
- Unit No 1535
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1160
- Living Area (sqft) 1160
- Foundation Slab
- Min Lease Slab
- HOA Fees $367.29
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.0 | Gross Yield9.6% | Annual Rent$19,200.00 | Property Taxes$2,855.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,855.00 | $14,275.00 | $28,550.00 | |||
| Net Cash Flow | $16,345.00 | $81,725.00 | $163,450.00 | |||
| HOA Fees | $4,407.48 | $22,037.40 | $44,074.80 |