Property Info
- MLS S5080566
- Unit No 1604
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 740
- Living Area (sqft) 740
- Foundation Slab
- Min Lease Slab
- HOA Fees $250.00
Interior Features
- Eat-in Kitchen
Cash Flow
| Cap Rate7.5 | Gross Yield10.1% | Annual Rent$16,200.00 | Property Taxes$1,184.44 | 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 | $1,184.44 | $5,922.20 | $11,844.40 | |||
| Net Cash Flow | $15,015.56 | $75,077.80 | $150,155.60 | |||
| HOA Fees | $3,000.00 | $15,000.00 | $30,000.00 |