Property Info
- MLS S5146000
- Unit No 268
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 834
- Living Area (sqft) 834
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,079.00
Interior Features
- Cathedral Ceiling(s)
- Eat-in Kitchen
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.8 | Gross Yield11.8% | Annual Rent$18,000.00 | Property Taxes$2,314.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,314.00 | $11,570.00 | $23,140.00 | |||
| Net Cash Flow | $15,686.00 | $78,430.00 | $156,860.00 | |||
| HOA Fees | $12,948.00 | $64,740.00 | $129,480.00 |