Property Info
- MLS S5149960
- Unit No 1938
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 650
- Living Area (sqft) 650
- Foundation Slab
- Min Lease -
- HOA Fees $361.00
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate5.9 | Gross Yield10.5% | Annual Rent$15,600.00 | Property Taxes$2,461.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $2,461.00 | $12,305.00 | $24,610.00 | |||
| Net Cash Flow | $13,139.00 | $65,695.00 | $131,390.00 | |||
| HOA Fees | $4,332.00 | $21,660.00 | $43,320.00 |