Property Info
- MLS S5137898
- Unit No 7
- Bedrooms 1
- Bathrooms 2
- Area (sqft) 765
- Living Area (sqft) 765
- Foundation Slab
- Min Lease Slab
- HOA Fees $272.00
Interior Features
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate7.8 | Gross Yield11.6% | Annual Rent$15,600.00 | Property Taxes$1,795.11 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,795.11 | $8,975.55 | $17,951.10 | |||
| Net Cash Flow | $13,804.89 | $69,024.45 | $138,048.90 | |||
| HOA Fees | $3,264.00 | $16,320.00 | $32,640.00 |