Property Info
- MLS S5153258
- Unit No 828
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1026
- Living Area (sqft) 1026
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $350.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.7 | Gross Yield10.7% | Annual Rent$18,000.00 | Property Taxes$2,473.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,473.00 | $12,365.00 | $24,730.00 | |||
| Net Cash Flow | $15,527.00 | $77,635.00 | $155,270.00 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |