Property Info
- MLS S5122283
- Unit No 327
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 645
- Foundation Block
- Min Lease Block
- HOA Fees $503.10
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.1 | Gross Yield11% | Annual Rent$19,800.00 | Property Taxes$2,801.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,801.00 | $14,005.00 | $28,010.00 | |||
| Net Cash Flow | $16,999.00 | $84,995.00 | $169,990.00 | |||
| HOA Fees | $6,037.20 | $30,186.00 | $60,372.00 |