Property Info
- MLS O6179718
- Unit No 5689
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 640
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $500.00
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate5.2 | Gross Yield10.5% | Annual Rent$14,400.00 | Property Taxes$1,251.00 | 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 | $1,251.00 | $6,255.00 | $12,510.00 | |||
| Net Cash Flow | $13,149.00 | $65,745.00 | $131,490.00 | |||
| HOA Fees | $6,000.00 | $30,000.00 | $60,000.00 |