Property Info
- MLS S5152839
- Unit No 206
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1127
- Living Area (sqft) 1127
- Foundation Slab
- Min Lease Slab
- HOA Fees $632.49
Interior Features
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.4 | Gross Yield15.8% | Annual Rent$17,400.00 | Property Taxes$1,688.00 | 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 | $1,688.00 | $8,440.00 | $16,880.00 | |||
| Net Cash Flow | $15,712.00 | $78,560.00 | $157,120.00 | |||
| HOA Fees | $7,589.88 | $37,949.40 | $75,898.80 |