Property Info
- MLS S5109278
- Unit No 303
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 552
- Foundation Slab
- Min Lease Slab
- HOA Fees $266.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.9 | Gross Yield10.8% | Annual Rent$12,900.00 | Property Taxes$1,456.67 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,900.00 $1,075.00 / mo | $64,500.00 $1,075.00 / mo | $129,000.00 $1,075.00 / mo | |||
| Estimated Expenses | $1,456.67 | $7,283.35 | $14,566.70 | |||
| Net Cash Flow | $11,443.33 | $57,216.65 | $114,433.30 | |||
| HOA Fees | $3,192.00 | $15,960.00 | $31,920.00 |