Property Info
- MLS S5120614
- Unit No 107
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 744
- Foundation Slab
- Min Lease Slab
- HOA Fees $534.54
Interior Features
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.1 | Gross Yield11.2% | Annual Rent$18,480.00 | Property Taxes$2,082.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,480.00 $1,540.00 / mo | $92,400.00 $1,540.00 / mo | $184,800.00 $1,540.00 / mo | |||
| Estimated Expenses | $2,082.00 | $10,410.00 | $20,820.00 | |||
| Net Cash Flow | $16,398.00 | $81,990.00 | $163,980.00 | |||
| HOA Fees | $6,414.48 | $32,072.40 | $64,144.80 |