Property Info
- MLS S5123146
- Unit No 122
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 861
- Foundation Slab
- Min Lease Slab
- HOA Fees $603.78
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate3.0 | Gross Yield7.8% | Annual Rent$15,600.00 | Property Taxes$2,442.00 | 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 | $2,442.00 | $12,210.00 | $24,420.00 | |||
| Net Cash Flow | $13,158.00 | $65,790.00 | $131,580.00 | |||
| HOA Fees | $7,245.36 | $36,226.80 | $72,453.60 |