Property Info
- MLS S5143044
- Unit No 304
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1040
- Living Area (sqft) 1040
- Foundation Other
- Min Lease Other
- HOA Fees $235.00
Interior Features
- Other
Cash Flow
| Cap Rate8.7 | Gross Yield12% | Annual Rent$18,000.00 | Property Taxes$2,192.36 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,192.36 | $10,961.80 | $21,923.60 | |||
| Net Cash Flow | $15,807.64 | $79,038.20 | $158,076.40 | |||
| HOA Fees | $2,820.00 | $14,100.00 | $28,200.00 |