Property Info
- MLS S5116343
- Unit No 601
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 962
- Foundation Slab
- Min Lease Slab
- HOA Fees $464.00
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate7.9 | Gross Yield13.4% | Annual Rent$16,800.00 | Property Taxes$1,330.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,330.31 | $6,651.55 | $13,303.10 | |||
| Net Cash Flow | $15,469.69 | $77,348.45 | $154,696.90 | |||
| HOA Fees | $5,568.00 | $27,840.00 | $55,680.00 |