Property Info
- MLS S5125179
- Unit No 15
- Bedrooms 1
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 765
- Foundation Slab
- Min Lease Slab
- HOA Fees $299.00
Interior Features
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.9 | Gross Yield10.5% | Annual Rent$16,200.00 | Property Taxes$1,867.59 | 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 | $1,867.59 | $9,337.95 | $18,675.90 | |||
| Net Cash Flow | $14,332.41 | $71,662.05 | $143,324.10 | |||
| HOA Fees | $3,588.00 | $17,940.00 | $35,880.00 |