Property Info
- MLS S5152592
- Unit No F207
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 810
- Living Area (sqft) 810
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,089.21
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.5 | Gross Yield16.6% | Annual Rent$19,200.00 | Property Taxes$2,055.00 | 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 | $2,055.00 | $10,275.00 | $20,550.00 | |||
| Net Cash Flow | $17,145.00 | $85,725.00 | $171,450.00 | |||
| HOA Fees | $13,070.52 | $65,352.60 | $130,705.20 |