Property Info
- MLS O6197031
- Unit No 271
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 412
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $273.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate22.6 | Gross Yield27.5% | Annual Rent$20,640.00 | Property Taxes$415.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,640.00 $1,720.00 / mo | $103,200.00 $1,720.00 / mo | $206,400.00 $1,720.00 / mo | |||
| Estimated Expenses | $415.00 | $2,075.00 | $4,150.00 | |||
| Net Cash Flow | $20,225.00 | $101,125.00 | $202,250.00 | |||
| HOA Fees | $3,276.00 | $16,380.00 | $32,760.00 |