Property Info
- MLS S5144589
- Unit No 17
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 825
- Living Area (sqft) 825
- Foundation Slab
- Min Lease Slab
- HOA Fees $352.66
Interior Features
- Ninguno
Cash Flow
| Cap Rate7.2 | Gross Yield12% | Annual Rent$15,600.00 | Property Taxes$2,063.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $2,063.00 | $10,315.00 | $20,630.00 | |||
| Net Cash Flow | $13,537.00 | $67,685.00 | $135,370.00 | |||
| HOA Fees | $4,231.92 | $21,159.60 | $42,319.20 |