Property Info
- MLS S5141986
- Unit No 122
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 861
- Living Area (sqft) 861
- Foundation Slab
- Min Lease Slab
- HOA Fees $351.45
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate4.6 | Gross Yield8% | Annual Rent$15,600.00 | Property Taxes$2,442.00 | 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 | $2,442.00 | $12,210.00 | $24,420.00 | |||
| Net Cash Flow | $13,158.00 | $65,790.00 | $131,580.00 | |||
| HOA Fees | $4,217.40 | $21,087.00 | $42,174.00 |