Property Info
- MLS S5140477
- Unit No 1132
- Bedrooms 0
- Bathrooms 1
- Area (sqft) 276
- Living Area (sqft) 276
- Foundation Brick/Mortar
- Min Lease Brick/Mortar
- HOA Fees $475.00
Interior Features
- Ninguno
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate9.7 | Gross Yield20.2% | Annual Rent$11,940.00 | Property Taxes$500.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,940.00 $995.00 / mo | $59,700.00 $995.00 / mo | $119,400.00 $995.00 / mo | |||
| Estimated Expenses | $500.00 | $2,500.00 | $5,000.00 | |||
| Net Cash Flow | $11,440.00 | $57,200.00 | $114,400.00 | |||
| HOA Fees | $5,700.00 | $28,500.00 | $57,000.00 |