Property Info
- MLS O6181338
- Unit No 206
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 759
- Foundation Slab
- Min Lease Slab
- HOA Fees $235.00
Interior Features
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.4 | Gross Yield10.6% | Annual Rent$13,800.00 | Property Taxes$1,388.26 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,800.00 $1,150.00 / mo | $69,000.00 $1,150.00 / mo | $138,000.00 $1,150.00 / mo | |||
| Estimated Expenses | $1,388.26 | $6,941.30 | $13,882.60 | |||
| Net Cash Flow | $12,411.74 | $62,058.70 | $124,117.40 | |||
| HOA Fees | $2,820.00 | $14,100.00 | $28,200.00 |