Property Info
- MLS O6188124
- Unit No 1035
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 276
- Foundation Slab
- Min Lease Slab
- HOA Fees $425.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate7.9 | Gross Yield14.8% | Annual Rent$12,000.00 | Property Taxes$455.57 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $455.57 | $2,277.85 | $4,555.70 | |||
| Net Cash Flow | $11,544.43 | $57,722.15 | $115,444.30 | |||
| HOA Fees | $5,100.00 | $25,500.00 | $51,000.00 |