Property Info
- MLS U8254097
- Unit No 5-11
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 627
- Foundation Slab
- Min Lease Slab
- HOA Fees $376.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate7.8 | Gross Yield13.1% | Annual Rent$14,400.00 | Property Taxes$1,291.77 | 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 | $1,291.77 | $6,458.85 | $12,917.70 | |||
| Net Cash Flow | $13,108.23 | $65,541.15 | $131,082.30 | |||
| HOA Fees | $4,512.00 | $22,560.00 | $45,120.00 |