Property Info
- MLS S5118736
- Unit No 1603
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 615
- Foundation Basement
- Min Lease Basement
- HOA Fees $644.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate3.7 | Gross Yield9.1% | Annual Rent$18,600.00 | Property Taxes$3,299.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $3,299.00 | $16,495.00 | $32,990.00 | |||
| Net Cash Flow | $15,301.00 | $76,505.00 | $153,010.00 | |||
| HOA Fees | $7,728.00 | $38,640.00 | $77,280.00 |