Property Info
- MLS S5132674
- Unit No 23
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 650
- Living Area (sqft) 650
- Foundation Slab
- Min Lease Slab
- HOA Fees $258.00
Interior Features
- Living Room/Dining Room Combo
- Window Treatments
Cash Flow
| Cap Rate8.7 | Gross Yield12.6% | Annual Rent$13,200.00 | Property Taxes$976.00 | 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 | $976.00 | $4,880.00 | $9,760.00 | |||
| Net Cash Flow | $12,224.00 | $61,120.00 | $122,240.00 | |||
| HOA Fees | $3,096.00 | $15,480.00 | $30,960.00 |