Property Info
- MLS G5101225
- Unit No 10428
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 1021
- Living Area (sqft) 951
- Foundation Slab
- Min Lease Slab
- HOA Fees $519.76
Interior Features
- Crown Molding
- High Ceilings
- Open Floorplan
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate5.2 | Gross Yield10.9% | Annual Rent$16,200.00 | Property Taxes$2,156.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $2,156.29 | $10,781.45 | $21,562.90 | |||
| Net Cash Flow | $14,043.71 | $70,218.55 | $140,437.10 | |||
| HOA Fees | $6,237.12 | $31,185.60 | $62,371.20 |