Property Info
- MLS S5111709
- Unit No 96
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 526
- Foundation Basement
- Min Lease Basement
- HOA Fees $197.96
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate10.2 | Gross Yield13.3% | Annual Rent$15,000.00 | Property Taxes$1,129.00 | 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 | $1,129.00 | $5,645.00 | $11,290.00 | |||
| Net Cash Flow | $13,871.00 | $69,355.00 | $138,710.00 | |||
| HOA Fees | $2,375.52 | $11,877.60 | $23,755.20 |