Property Info
- MLS S5149283
- Unit No 728
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 820
- Living Area (sqft) 820
- Foundation Concrete Perimeter, Slab
- Min Lease Concrete Perimeter, Slab
- HOA Fees $230.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate11.4 | Gross Yield14.3% | Annual Rent$25,800.00 | Property Taxes$2,462.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $2,462.00 | $12,310.00 | $24,620.00 | |||
| Net Cash Flow | $23,338.00 | $116,690.00 | $233,380.00 | |||
| HOA Fees | $2,760.00 | $13,800.00 | $27,600.00 |