Property Info
- MLS S5143213
- Unit No 5
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 732
- Living Area (sqft) 732
- Foundation Slab
- Min Lease Slab
- HOA Fees $318.00
Interior Features
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate5.9 | Gross Yield8.9% | Annual Rent$17,400.00 | Property Taxes$2,098.02 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $2,098.02 | $10,490.10 | $20,980.20 | |||
| Net Cash Flow | $15,301.98 | $76,509.90 | $153,019.80 | |||
| HOA Fees | $3,816.00 | $19,080.00 | $38,160.00 |