Property Info
- MLS S5130500
- Unit No 34
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 711
- Foundation Slab
- Min Lease Slab
- HOA Fees $313.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.6 | Gross Yield9.2% | Annual Rent$15,600.00 | Property Taxes$2,370.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $2,370.00 | $11,850.00 | $23,700.00 | |||
| Net Cash Flow | $13,230.00 | $66,150.00 | $132,300.00 | |||
| HOA Fees | $3,756.00 | $18,780.00 | $37,560.00 |