Property Info
- MLS S5144384
- Unit No 187
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 785
- Living Area (sqft) 785
- Foundation Block
- Min Lease Block
- HOA Fees $950.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.6 | Gross Yield20.8% | Annual Rent$16,200.00 | Property Taxes$1,238.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,238.00 | $6,190.00 | $12,380.00 | |||
| Net Cash Flow | $14,962.00 | $74,810.00 | $149,620.00 | |||
| HOA Fees | $11,400.00 | $57,000.00 | $114,000.00 |