Property Info
- MLS S5131400
- Unit No 329
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 300
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $242.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate15.0 | Gross Yield20.3% | Annual Rent$13,200.00 | Property Taxes$572.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $572.00 | $2,860.00 | $5,720.00 | |||
| Net Cash Flow | $12,628.00 | $63,140.00 | $126,280.00 | |||
| HOA Fees | $2,904.00 | $14,520.00 | $29,040.00 |