Property Info
- MLS S5144968
- Unit No 126
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 814
- Living Area (sqft) 814
- Foundation Slab
- Min Lease Slab
- HOA Fees $329.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.7 | Gross Yield10.8% | Annual Rent$16,800.00 | Property Taxes$2,430.75 | 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 | $2,430.75 | $12,153.75 | $24,307.50 | |||
| Net Cash Flow | $14,369.25 | $71,846.25 | $143,692.50 | |||
| HOA Fees | $3,948.00 | $19,740.00 | $39,480.00 |