Property Info
- MLS S5131778
- Unit No 108
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 810
- Foundation Slab
- Min Lease Slab
- HOA Fees $524.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate5.8 | Gross Yield12.5% | Annual Rent$15,600.00 | Property Taxes$2,079.00 | 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 | $2,079.00 | $10,395.00 | $20,790.00 | |||
| Net Cash Flow | $13,521.00 | $67,605.00 | $135,210.00 | |||
| HOA Fees | $6,288.00 | $31,440.00 | $62,880.00 |