Property Info
- MLS S5134363
- Unit No 424
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 735
- Living Area (sqft) 735
- Foundation Slab
- Min Lease Slab
- HOA Fees $282.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
Cash Flow
| Cap Rate7.3 | Gross Yield11.3% | Annual Rent$15,000.00 | Property Taxes$1,940.00 | 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 | $1,940.00 | $9,700.00 | $19,400.00 | |||
| Net Cash Flow | $13,060.00 | $65,300.00 | $130,600.00 | |||
| HOA Fees | $3,384.00 | $16,920.00 | $33,840.00 |