Property Info
- MLS S5148697
- Unit No 126
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1077
- Living Area (sqft) 1077
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
- HOA Fees $550.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield12.2% | Annual Rent$19,800.00 | Property Taxes$2,678.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,678.00 | $13,390.00 | $26,780.00 | |||
| Net Cash Flow | $17,122.00 | $85,610.00 | $171,220.00 | |||
| HOA Fees | $6,600.00 | $33,000.00 | $66,000.00 |