Property Info
- MLS S5145034
- Unit No 6307
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1134
- Living Area (sqft) 1134
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
Interior Features
- L Dining
- Solid Surface Counters
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate10.8 | Gross Yield12.3% | Annual Rent$24,000.00 | Property Taxes$2,852.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $2,852.00 | $14,260.00 | $28,520.00 | |||
| Net Cash Flow | $21,148.00 | $105,740.00 | $211,480.00 |