Property Info
- MLS W7886167
- Unit No 509
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1370
- Living Area (sqft) 1370
- Foundation Block, Stilt/On Piling
- Min Lease Block, Stilt/On Piling
- HOA Fees $1,118.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate1.2 | Gross Yield6.3% | Annual Rent$26,400.00 | Property Taxes$8,020.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $8,020.00 | $40,100.00 | $80,200.00 | |||
| Net Cash Flow | $18,380.00 | $91,900.00 | $183,800.00 | |||
| HOA Fees | $13,416.00 | $67,080.00 | $134,160.00 |