Property Info
- MLS S5133691
- Unit No 4745B
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 756
- Living Area (sqft) 756
- Foundation Slab
- Min Lease Slab
- HOA Fees $315.18
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate7.0 | Gross Yield11.5% | Annual Rent$12,600.00 | Property Taxes$1,111.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,600.00 $1,050.00 / mo | $63,000.00 $1,050.00 / mo | $126,000.00 $1,050.00 / mo | |||
| Estimated Expenses | $1,111.14 | $5,555.70 | $11,111.40 | |||
| Net Cash Flow | $11,488.86 | $57,444.30 | $114,888.60 | |||
| HOA Fees | $3,782.16 | $18,910.80 | $37,821.60 |