Property Info
- MLS S5121339
- Unit No D204
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 660
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $428.50
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.6 | Gross Yield12.6% | Annual Rent$18,600.00 | Property Taxes$2,221.00 | 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 | $2,221.00 | $11,105.00 | $22,210.00 | |||
| Net Cash Flow | $16,379.00 | $81,895.00 | $163,790.00 | |||
| HOA Fees | $5,142.00 | $25,710.00 | $51,420.00 |