Property Info
- MLS S5120210
- Unit No 2075
- Bedrooms 0
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 276
- Foundation Slab
- Min Lease Slab
- HOA Fees $475.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate10.0 | Gross Yield21.3% | Annual Rent$11,700.00 | Property Taxes$500.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,700.00 $975.00 / mo | $58,500.00 $975.00 / mo | $117,000.00 $975.00 / mo | |||
| Estimated Expenses | $500.00 | $2,500.00 | $5,000.00 | |||
| Net Cash Flow | $11,200.00 | $56,000.00 | $112,000.00 | |||
| HOA Fees | $5,700.00 | $28,500.00 | $57,000.00 |