Property Info
- MLS S5114987
- Unit No 1033
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 530
- Foundation Other
- Min Lease Other
- HOA Fees $185.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate-87.4 | Gross Yield8.9% | Annual Rent$15,600.00 | Property Taxes$166,384.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $166,384.00 | $831,920.00 | $1,663,840.00 | |||
| Net Cash Flow | -$150,784.00 | -$753,920.00 | -$1,507,840.00 | |||
| HOA Fees | $2,220.00 | $11,100.00 | $22,200.00 |