Property Info
- MLS S5110232
- Unit No F
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 601
- Foundation Slab
- Min Lease Slab
- HOA Fees $510.00
Interior Features
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate9.2 | Gross Yield14.8% | Annual Rent$19,200.00 | Property Taxes$1,175.12 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $1,175.12 | $5,875.60 | $11,751.20 | |||
| Net Cash Flow | $18,024.88 | $90,124.40 | $180,248.80 | |||
| HOA Fees | $6,120.00 | $30,600.00 | $61,200.00 |