Property Info
- MLS S5103747
- Unit No 78
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 864
- Foundation Slab
- Min Lease Slab
- HOA Fees $325.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.3 | Gross Yield12.5% | Annual Rent$16,200.00 | Property Taxes$1,489.00 | 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 | $1,489.00 | $7,445.00 | $14,890.00 | |||
| Net Cash Flow | $14,711.00 | $73,555.00 | $147,110.00 | |||
| HOA Fees | $3,900.00 | $19,500.00 | $39,000.00 |