Property Info
- MLS S5080566
- Unit No 1604
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 740
- Foundation Slab
- Min Lease Slab
- HOA Fees $150.00
Interior Features
- Eat-in Kitchen
Cash Flow
| Cap Rate8.1 | Gross Yield9.9% | Annual Rent$16,800.00 | Property Taxes$1,184.44 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,184.44 | $5,922.20 | $11,844.40 | |||
| Net Cash Flow | $15,615.56 | $78,077.80 | $156,155.60 | |||
| HOA Fees | $1,800.00 | $9,000.00 | $18,000.00 |