Property Info
- MLS P4938003
- Unit No 103
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 504
- Living Area (sqft) 504
- Foundation Block
- Min Lease Block
- HOA Fees $589.00
Interior Features
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
Cash Flow
| Cap Rate3.0 | Gross Yield11.4% | Annual Rent$12,000.00 | Property Taxes$1,752.19 | 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 | $1,752.19 | $8,760.95 | $17,521.90 | |||
| Net Cash Flow | $10,247.81 | $51,239.05 | $102,478.10 | |||
| HOA Fees | $7,068.00 | $35,340.00 | $70,680.00 |