Property Info
- MLS S5113621
- Unit No 1120
- Bedrooms 0
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 276
- Foundation Slab
- Min Lease Slab
- HOA Fees $425.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate10.3 | Gross Yield19.7% | Annual Rent$11,400.00 | Property Taxes$320.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,400.00 $950.00 / mo | $57,000.00 $950.00 / mo | $114,000.00 $950.00 / mo | |||
| Estimated Expenses | $320.00 | $1,600.00 | $3,200.00 | |||
| Net Cash Flow | $11,080.00 | $55,400.00 | $110,800.00 | |||
| HOA Fees | $5,100.00 | $25,500.00 | $51,000.00 |