Property Info
- MLS S5112387
- Unit No F
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 642
- Foundation Block
- Min Lease Block
- HOA Fees $395.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.1 | Gross Yield13.1% | Annual Rent$14,400.00 | Property Taxes$809.00 | 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 | $809.00 | $4,045.00 | $8,090.00 | |||
| Net Cash Flow | $13,591.00 | $67,955.00 | $135,910.00 | |||
| HOA Fees | $4,740.00 | $23,700.00 | $47,400.00 |