Property Info
- MLS S5145069
- Unit No 2421
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 631
- Living Area (sqft) 631
- Foundation Other
- Min Lease Other
- HOA Fees $221.00
Interior Features
- Open Floorplan
- Other
Cash Flow
| Cap Rate7.5 | Gross Yield10.8% | Annual Rent$15,600.00 | Property Taxes$2,055.00 | 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 | $2,055.00 | $10,275.00 | $20,550.00 | |||
| Net Cash Flow | $13,545.00 | $67,725.00 | $135,450.00 | |||
| HOA Fees | $2,652.00 | $13,260.00 | $26,520.00 |