Property Info
- MLS S5141077
- Unit No 15
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 560
- Living Area (sqft) 560
- Foundation Block
- Min Lease Block
- HOA Fees $313.00
Interior Features
- Eat-in Kitchen
Cash Flow
| Cap Rate6.3 | Gross Yield10.7% | Annual Rent$12,300.00 | Property Taxes$1,273.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,300.00 $1,025.00 / mo | $61,500.00 $1,025.00 / mo | $123,000.00 $1,025.00 / mo | |||
| Estimated Expenses | $1,273.00 | $6,365.00 | $12,730.00 | |||
| Net Cash Flow | $11,027.00 | $55,135.00 | $110,270.00 | |||
| HOA Fees | $3,756.00 | $18,780.00 | $37,560.00 |