Property Info
- MLS S5143104
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 733
- Living Area (sqft) 733
- Foundation Slab
- Min Lease Slab
- HOA Fees $306.21
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.8 | Gross Yield12.9% | Annual Rent$16,800.00 | Property Taxes$1,712.16 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,712.16 | $8,560.80 | $17,121.60 | |||
| Net Cash Flow | $15,087.84 | $75,439.20 | $150,878.40 | |||
| HOA Fees | $3,674.52 | $18,372.60 | $36,745.20 |