Property Info
- MLS S5124837
- Unit No 145
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 411
- Foundation Slab
- Min Lease Slab
- HOA Fees $199.26
Interior Features
- Crown Molding
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate6.8 | Gross Yield9.3% | Annual Rent$16,200.00 | Property Taxes$1,883.54 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,883.54 | $9,417.70 | $18,835.40 | |||
| Net Cash Flow | $14,316.46 | $71,582.30 | $143,164.60 | |||
| HOA Fees | $2,391.12 | $11,955.60 | $23,911.20 |