Property Info
- MLS S5134204
- Unit No D204
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 660
- Living Area (sqft) 660
- Foundation Other
- Min Lease Other
- HOA Fees $427.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.3 | Gross Yield12.7% | Annual Rent$17,400.00 | Property Taxes$2,220.79 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $2,220.79 | $11,103.95 | $22,207.90 | |||
| Net Cash Flow | $15,179.21 | $75,896.05 | $151,792.10 | |||
| HOA Fees | $5,124.00 | $25,620.00 | $51,240.00 |