Property Info
- MLS S5139056
- Unit No 54
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 661
- Living Area (sqft) 661
- Foundation Slab
- Min Lease Slab
- HOA Fees $248.00
Interior Features
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate7.2 | Gross Yield10.8% | Annual Rent$15,600.00 | Property Taxes$2,157.99 | 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 | $2,157.99 | $10,789.95 | $21,579.90 | |||
| Net Cash Flow | $13,442.01 | $67,210.05 | $134,420.10 | |||
| HOA Fees | $2,976.00 | $14,880.00 | $29,760.00 |