Property Info
- MLS S5147389
- Unit No 311
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 643
- Living Area (sqft) 643
- Foundation Slab
- Min Lease Slab
- HOA Fees $267.00
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield9.3% | Annual Rent$14,400.00 | Property Taxes$2,452.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $2,452.00 | $12,260.00 | $24,520.00 | |||
| Net Cash Flow | $11,948.00 | $59,740.00 | $119,480.00 | |||
| HOA Fees | $3,204.00 | $16,020.00 | $32,040.00 |