Property Info
- MLS S5123137
- Unit No 127
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 861
- Foundation Slab
- Min Lease Slab
- HOA Fees $603.78
Interior Features
- Split Bedroom
Cash Flow
| Cap Rate5.4 | Gross Yield10.2% | Annual Rent$20,400.00 | Property Taxes$2,442.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,442.00 | $12,210.00 | $24,420.00 | |||
| Net Cash Flow | $17,958.00 | $89,790.00 | $179,580.00 | |||
| HOA Fees | $7,245.36 | $36,226.80 | $72,453.60 |