Property Info
- MLS L4957083
- Unit No S2
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 669
- Living Area (sqft) 669
- Foundation Slab
- Min Lease Slab
- HOA Fees $327.00
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate8.0 | Gross Yield12.3% | Annual Rent$15,900.00 | Property Taxes$1,612.92 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,900.00 $1,325.00 / mo | $79,500.00 $1,325.00 / mo | $159,000.00 $1,325.00 / mo | |||
| Estimated Expenses | $1,612.92 | $8,064.60 | $16,129.20 | |||
| Net Cash Flow | $14,287.08 | $71,435.40 | $142,870.80 | |||
| HOA Fees | $3,924.00 | $19,620.00 | $39,240.00 |