Property Info
- MLS S5152597
- Unit No 2029
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 744
- Living Area (sqft) 744
- Foundation Slab
- Min Lease Slab
- HOA Fees $667.73
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate3.9 | Gross Yield10.9% | Annual Rent$17,400.00 | Property Taxes$3,123.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $3,123.50 | $15,617.50 | $31,235.00 | |||
| Net Cash Flow | $14,276.50 | $71,382.50 | $142,765.00 | |||
| HOA Fees | $8,012.76 | $40,063.80 | $80,127.60 |