Property Info
- MLS S5149548
- Unit No 103
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 943
- Living Area (sqft) 943
- Foundation Other
- Min Lease Other
- HOA Fees $243.36
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.7 | Gross Yield10.4% | Annual Rent$14,400.00 | Property Taxes$2,285.97 | 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 | $2,285.97 | $11,429.85 | $22,859.70 | |||
| Net Cash Flow | $12,114.03 | $60,570.15 | $121,140.30 | |||
| HOA Fees | $2,920.32 | $14,601.60 | $29,203.20 |