Property Info
- MLS S5130939
- Unit No 1906
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 670
- Foundation Other
- Min Lease Other
- HOA Fees $350.00
Interior Features
- Other
Cash Flow
| Cap Rate9.3 | Gross Yield14% | Annual Rent$16,200.00 | Property Taxes$1,155.21 | 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 | $1,155.21 | $5,776.05 | $11,552.10 | |||
| Net Cash Flow | $15,044.79 | $75,223.95 | $150,447.90 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |