Property Info
- MLS S5151425
- Unit No 312
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1080
- Living Area (sqft) 1080
- Foundation Slab
- Min Lease Slab
- HOA Fees $518.10
Interior Features
- Other
Cash Flow
| Cap Rate4.1 | Gross Yield7.9% | Annual Rent$18,000.00 | Property Taxes$2,317.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,317.00 | $11,585.00 | $23,170.00 | |||
| Net Cash Flow | $15,683.00 | $78,415.00 | $156,830.00 | |||
| HOA Fees | $6,217.20 | $31,086.00 | $62,172.00 |