Property Info
- MLS S5151490
- Unit No 280
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 773
- Living Area (sqft) 773
- Foundation Slab
- Min Lease Slab
- HOA Fees $491.11
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate5.1 | Gross Yield9.1% | Annual Rent$21,600.00 | Property Taxes$3,500.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,500.00 | $17,500.00 | $35,000.00 | |||
| Net Cash Flow | $18,100.00 | $90,500.00 | $181,000.00 | |||
| HOA Fees | $5,893.32 | $29,466.60 | $58,933.20 |