Property Info
- MLS S5152051
- Unit No 1216
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1212
- Living Area (sqft) 1212
- Foundation Block
- Min Lease Block
- HOA Fees $140.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.6 | Gross Yield10.9% | Annual Rent$22,800.00 | Property Taxes$3,006.79 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,006.79 | $15,033.95 | $30,067.90 | |||
| Net Cash Flow | $19,793.21 | $98,966.05 | $197,932.10 | |||
| HOA Fees | $1,680.00 | $8,400.00 | $16,800.00 |