Property Info
- MLS S5140489
- Unit No 1306
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 776
- Living Area (sqft) 776
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate8.3 | Gross Yield10.1% | Annual Rent$18,600.00 | Property Taxes$3,175.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $3,175.00 | $15,875.00 | $31,750.00 | |||
| Net Cash Flow | $15,425.00 | $77,125.00 | $154,250.00 |