Property Info
- MLS S5120617
- Unit No 104
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 686
- Foundation Slab
- Min Lease Slab
- HOA Fees $236.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.8 | Gross Yield9.8% | Annual Rent$15,600.00 | Property Taxes$1,925.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,925.00 | $9,625.00 | $19,250.00 | |||
| Net Cash Flow | $13,675.00 | $68,375.00 | $136,750.00 | |||
| HOA Fees | $2,832.00 | $14,160.00 | $28,320.00 |