Property Info
- MLS S5137938
- Unit No L
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 642
- Living Area (sqft) 642
- Foundation Other
- Min Lease Other
- HOA Fees $518.00
Interior Features
- High Ceilings
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.7 | Gross Yield14.7% | Annual Rent$13,200.00 | Property Taxes$952.56 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $952.56 | $4,762.80 | $9,525.60 | |||
| Net Cash Flow | $12,247.44 | $61,237.20 | $122,474.40 | |||
| HOA Fees | $6,216.00 | $31,080.00 | $62,160.00 |