Property Info
- MLS G5110028
- Unit No 116
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 837
- Living Area (sqft) 837
- Foundation Slab
- Min Lease Slab
- HOA Fees $359.53
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Stone Counters
Cash Flow
| Cap Rate6.2 | Gross Yield9.6% | Annual Rent$16,920.00 | Property Taxes$1,641.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,920.00 $1,410.00 / mo | $84,600.00 $1,410.00 / mo | $169,200.00 $1,410.00 / mo | |||
| Estimated Expenses | $1,641.00 | $8,205.00 | $16,410.00 | |||
| Net Cash Flow | $15,279.00 | $76,395.00 | $152,790.00 | |||
| HOA Fees | $4,314.36 | $21,571.80 | $43,143.60 |