Property Info
- MLS S5122671
- Unit No 1122
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 842
- Foundation Block
- Min Lease Block
- HOA Fees $536.47
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.4 | Gross Yield9.6% | Annual Rent$16,800.00 | Property Taxes$2,744.19 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,744.19 | $13,720.95 | $27,441.90 | |||
| Net Cash Flow | $14,055.81 | $70,279.05 | $140,558.10 | |||
| HOA Fees | $6,437.64 | $32,188.20 | $64,376.40 |