Property Info
- MLS S5083103
- Unit No 307
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 663
- Foundation Slab
- Min Lease Slab
- HOA Fees $490.00
Interior Features
- Elevator
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.1 | Gross Yield10% | Annual Rent$15,000.00 | Property Taxes$1,424.24 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $1,424.24 | $7,121.20 | $14,242.40 | |||
| Net Cash Flow | $13,575.76 | $67,878.80 | $135,757.60 | |||
| HOA Fees | $5,880.00 | $29,400.00 | $58,800.00 |