Property Info
- MLS S5120208
- Unit No 1039
- 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 Rate10.5 | Gross Yield20.7% | Annual Rent$11,400.00 | Property Taxes$500.00 | 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 | $500.00 | $2,500.00 | $5,000.00 | |||
| Net Cash Flow | $10,900.00 | $54,500.00 | $109,000.00 | |||
| HOA Fees | $5,100.00 | $25,500.00 | $51,000.00 |