Property Info
- MLS U8248247
- Unit No S206
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 707
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $621.00
Interior Features
- Elevator
- Living Room/Dining Room Combo
- Window Treatments
Cash Flow
| Cap Rate4.2 | Gross Yield7.7% | Annual Rent$27,540.00 | Property Taxes$5,036.27 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,540.00 $2,295.00 / mo | $137,700.00 $2,295.00 / mo | $275,400.00 $2,295.00 / mo | |||
| Estimated Expenses | $5,036.27 | $25,181.35 | $50,362.70 | |||
| Net Cash Flow | $22,503.73 | $112,518.65 | $225,037.30 | |||
| HOA Fees | $7,452.00 | $37,260.00 | $74,520.00 |