Property Info
- MLS S5133290
- Unit No 185
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 864
- Living Area (sqft) 864
- Foundation Other
- Min Lease Other
- HOA Fees $325.00
Interior Features
- Other
Cash Flow
| Cap Rate8.3 | Gross Yield13% | Annual Rent$15,600.00 | Property Taxes$1,795.00 | 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 | $1,795.00 | $8,975.00 | $17,950.00 | |||
| Net Cash Flow | $13,805.00 | $69,025.00 | $138,050.00 | |||
| HOA Fees | $3,900.00 | $19,500.00 | $39,000.00 |