Property Info
- MLS S5123738
- Unit No 101
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 826
- Foundation Basement
- Min Lease Basement
- HOA Fees $305.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.3 | Gross Yield9.5% | Annual Rent$17,100.00 | Property Taxes$2,088.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,100.00 $1,425.00 / mo | $85,500.00 $1,425.00 / mo | $171,000.00 $1,425.00 / mo | |||
| Estimated Expenses | $2,088.00 | $10,440.00 | $20,880.00 | |||
| Net Cash Flow | $15,012.00 | $75,060.00 | $150,120.00 | |||
| HOA Fees | $3,660.00 | $18,300.00 | $36,600.00 |