Property Info
- MLS O6190989
- Unit No 622
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 861
- Foundation Slab
- Min Lease Slab
- HOA Fees $343.25
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.1 | Gross Yield7% | Annual Rent$15,300.00 | Property Taxes$2,116.98 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,300.00 $1,275.00 / mo | $76,500.00 $1,275.00 / mo | $153,000.00 $1,275.00 / mo | |||
| Estimated Expenses | $2,116.98 | $10,584.90 | $21,169.80 | |||
| Net Cash Flow | $13,183.02 | $65,915.10 | $131,830.20 | |||
| HOA Fees | $4,119.00 | $20,595.00 | $41,190.00 |