Property Info
- MLS S5138147
- Unit No 315
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 842
- Living Area (sqft) 842
- Foundation Basement
- Min Lease Basement
- HOA Fees $551.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.5 | Gross Yield10.1% | Annual Rent$16,200.00 | Property Taxes$2,331.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $2,331.00 | $11,655.00 | $23,310.00 | |||
| Net Cash Flow | $13,869.00 | $69,345.00 | $138,690.00 | |||
| HOA Fees | $6,612.00 | $33,060.00 | $66,120.00 |