Property Info
- MLS S5142528
- Unit No 26
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 711
- Living Area (sqft) 711
- Foundation Slab
- Min Lease Slab
- HOA Fees $371.70
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Stone Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield10.7% | Annual Rent$14,400.00 | Property Taxes$2,274.65 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $2,274.65 | $11,373.25 | $22,746.50 | |||
| Net Cash Flow | $12,125.35 | $60,626.75 | $121,253.50 | |||
| HOA Fees | $4,460.40 | $22,302.00 | $44,604.00 |