Property Info
- MLS S5135085
- Unit No 117
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 1078
- Living Area (sqft) 1078
- Foundation Slab
- Min Lease Slab
- HOA Fees $949.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate-2.9 | Gross Yield10.1% | Annual Rent$9,600.00 | Property Taxes$1,007.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,600.00 $800.00 / mo | $48,000.00 $800.00 / mo | $96,000.00 $800.00 / mo | |||
| Estimated Expenses | $1,007.00 | $5,035.00 | $10,070.00 | |||
| Net Cash Flow | $8,593.00 | $42,965.00 | $85,930.00 | |||
| HOA Fees | $11,388.00 | $56,940.00 | $113,880.00 |