Property Info
- MLS S5153043
- Unit No 4789D
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 976
- Living Area (sqft) 976
- Foundation Slab
- Min Lease Slab
- HOA Fees $409.00
Interior Features
- Other
Cash Flow
| Cap Rate3.9 | Gross Yield9.4% | Annual Rent$12,000.00 | Property Taxes$2,038.03 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $2,038.03 | $10,190.15 | $20,380.30 | |||
| Net Cash Flow | $9,961.97 | $49,809.85 | $99,619.70 | |||
| HOA Fees | $4,908.00 | $24,540.00 | $49,080.00 |