Property Info
- MLS O6201816
- Unit No 243
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 645
- Foundation Slab
- Min Lease Slab
- HOA Fees $204.74
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.1 | Gross Yield8.4% | Annual Rent$15,600.00 | Property Taxes$1,835.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,835.00 | $9,175.00 | $18,350.00 | |||
| Net Cash Flow | $13,765.00 | $68,825.00 | $137,650.00 | |||
| HOA Fees | $2,456.88 | $12,284.40 | $24,568.80 |