Property Info
- MLS S5124340
- Unit No A
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 756
- Foundation Slab
- Min Lease Slab
- HOA Fees $315.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate10.1 | Gross Yield15.1% | Annual Rent$15,000.00 | Property Taxes$1,153.81 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $1,153.81 | $5,769.05 | $11,538.10 | |||
| Net Cash Flow | $13,846.19 | $69,230.95 | $138,461.90 | |||
| HOA Fees | $3,780.00 | $18,900.00 | $37,800.00 |