Property Info
- MLS D6138787
- Unit No S100
- Bedrooms
- Bathrooms 0
- Area (sqft) -
- Living Area (sqft) -
- Foundation Slab
- Min Lease Slab
- HOA Fees $212.00
Interior Features
Cash Flow
| Cap Rate4.8 | Gross Yield7.5% | Annual Rent$12,000.00 | Property Taxes$1,794.53 | 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 | $1,794.53 | $8,972.65 | $17,945.30 | |||
| Net Cash Flow | $10,205.47 | $51,027.35 | $102,054.70 | |||
| HOA Fees | $2,544.00 | $12,720.00 | $25,440.00 |