Property Info
- MLS S5153829
- Unit No 145
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 411
- Living Area (sqft) 411
- Foundation Block
- Min Lease Block
- HOA Fees $199.26
Interior Features
- Crown Molding
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate8.0 | Gross Yield11% | Annual Rent$17,400.00 | Property Taxes$2,307.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $2,307.40 | $11,537.00 | $23,074.00 | |||
| Net Cash Flow | $15,092.60 | $75,463.00 | $150,926.00 | |||
| HOA Fees | $2,391.12 | $11,955.60 | $23,911.20 |