Property Info
- MLS S5125023
- Unit No A01
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 591
- Foundation Slab
- Min Lease Slab
- HOA Fees $360.00
Interior Features
- Other
- Solid Surface Counters
Cash Flow
| Cap Rate5.8 | Gross Yield9.3% | Annual Rent$16,800.00 | Property Taxes$2,036.45 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,036.45 | $10,182.25 | $20,364.50 | |||
| Net Cash Flow | $14,763.55 | $73,817.75 | $147,635.50 | |||
| HOA Fees | $4,320.00 | $21,600.00 | $43,200.00 |