Property Info
- MLS O6202422
- Unit No 10203
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 583
- Foundation Slab
- Min Lease Slab
- HOA Fees $177.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.1 | Gross Yield7.1% | Annual Rent$12,000.00 | Property Taxes$1,248.00 | 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 | $1,248.00 | $6,240.00 | $12,480.00 | |||
| Net Cash Flow | $10,752.00 | $53,760.00 | $107,520.00 | |||
| HOA Fees | $2,124.00 | $10,620.00 | $21,240.00 |