Property Info
- MLS S5136736
- Unit No 1207
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 723
- Living Area (sqft) 723
- Foundation Slab
- Min Lease Slab
- HOA Fees $269.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Stone Counters
Cash Flow
| Cap Rate7.5 | Gross Yield10.9% | Annual Rent$18,600.00 | Property Taxes$2,617.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,617.00 | $13,085.00 | $26,170.00 | |||
| Net Cash Flow | $15,983.00 | $79,915.00 | $159,830.00 | |||
| HOA Fees | $3,228.00 | $16,140.00 | $32,280.00 |