Property Info
- MLS O6185941
- Unit No 205
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 534
- Foundation Slab
- Min Lease Slab
- HOA Fees $175.78
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate5.6 | Gross Yield7.5% | Annual Rent$13,800.00 | Property Taxes$1,322.00 | 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 | $1,322.00 | $6,610.00 | $13,220.00 | |||
| Net Cash Flow | $12,478.00 | $62,390.00 | $124,780.00 | |||
| HOA Fees | $2,109.36 | $10,546.80 | $21,093.60 |