Property Info
- MLS S5137995
- Unit No 1435
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 754
- Living Area (sqft) 754
- Foundation Slab
- Min Lease Slab
- HOA Fees $358.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.7 | Gross Yield11.7% | Annual Rent$19,800.00 | Property Taxes$2,398.75 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,398.75 | $11,993.75 | $23,987.50 | |||
| Net Cash Flow | $17,401.25 | $87,006.25 | $174,012.50 | |||
| HOA Fees | $4,296.00 | $21,480.00 | $42,960.00 |