Property Info
- MLS S5127342
- Unit No 419
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 714
- Foundation Slab
- Min Lease Slab
- HOA Fees $299.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate8.6 | Gross Yield12% | Annual Rent$18,600.00 | Property Taxes$1,696.04 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $1,696.04 | $8,480.20 | $16,960.40 | |||
| Net Cash Flow | $16,903.96 | $84,519.80 | $169,039.60 | |||
| HOA Fees | $3,588.00 | $17,940.00 | $35,880.00 |