Property Info
- MLS S5134557
- Unit No U-1
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 675
- Living Area (sqft) 675
- Foundation Slab
- Min Lease Slab
- HOA Fees $272.00
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.5 | Gross Yield12% | Annual Rent$19,200.00 | Property Taxes$2,280.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,280.00 | $11,400.00 | $22,800.00 | |||
| Net Cash Flow | $16,920.00 | $84,600.00 | $169,200.00 | |||
| HOA Fees | $3,264.00 | $16,320.00 | $32,640.00 |