Property Info
- MLS S5131364
- Unit No 117
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 934
- Living Area (sqft) 934
- Foundation Slab
- Min Lease Slab
- HOA Fees $442.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.3 | Gross Yield12.6% | Annual Rent$15,600.00 | Property Taxes$1,264.93 | 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 | $1,264.93 | $6,324.65 | $12,649.30 | |||
| Net Cash Flow | $14,335.07 | $71,675.35 | $143,350.70 | |||
| HOA Fees | $5,304.00 | $26,520.00 | $53,040.00 |