Property Info
- MLS S5112054
- Unit No 46
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 526
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $198.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate9.5 | Gross Yield12.5% | Annual Rent$14,400.00 | Property Taxes$1,132.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,132.00 | $5,660.00 | $11,320.00 | |||
| Net Cash Flow | $13,268.00 | $66,340.00 | $132,680.00 | |||
| HOA Fees | $2,376.00 | $11,880.00 | $23,760.00 |