Property Info
- MLS S5126069
- Unit No 111
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 580
- Foundation Block
- Min Lease Block
- HOA Fees $380.97
Interior Features
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.6 | Gross Yield12.1% | Annual Rent$14,400.00 | Property Taxes$1,963.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,963.83 | $9,819.15 | $19,638.30 | |||
| Net Cash Flow | $12,436.17 | $62,180.85 | $124,361.70 | |||
| HOA Fees | $4,571.64 | $22,858.20 | $45,716.40 |