Property Info
- MLS O6188110
- Unit No 1031
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 276
- Foundation Block, Concrete Perimeter, Slab
- Min Lease Block, Concrete Perimeter, Slab
- HOA Fees $425.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate5.1 | Gross Yield12% | Annual Rent$9,720.00 | Property Taxes$456.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,720.00 $810.00 / mo | $48,600.00 $810.00 / mo | $97,200.00 $810.00 / mo | |||
| Estimated Expenses | $456.00 | $2,280.00 | $4,560.00 | |||
| Net Cash Flow | $9,264.00 | $46,320.00 | $92,640.00 | |||
| HOA Fees | $5,100.00 | $25,500.00 | $51,000.00 |