Property Info
- MLS S5131988
- Unit No 92
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 526
- Foundation Slab
- Min Lease Slab
- HOA Fees $250.00
Interior Features
- Ceiling Fans(s)
- Other
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.1 | Gross Yield9.9% | Annual Rent$15,000.00 | Property Taxes$1,266.03 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $1,266.03 | $6,330.15 | $12,660.30 | |||
| Net Cash Flow | $13,733.97 | $68,669.85 | $137,339.70 | |||
| HOA Fees | $3,000.00 | $15,000.00 | $30,000.00 |