Property Info
- MLS O6222371
- Unit No 207
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 786
- Foundation Other
- Min Lease Other
- HOA Fees $350.00
Interior Features
- Other
Cash Flow
| Cap Rate5.3 | Gross Yield8.9% | Annual Rent$14,760.00 | Property Taxes$1,884.88 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,760.00 $1,230.00 / mo | $73,800.00 $1,230.00 / mo | $147,600.00 $1,230.00 / mo | |||
| Estimated Expenses | $1,884.88 | $9,424.40 | $18,848.80 | |||
| Net Cash Flow | $12,875.12 | $64,375.60 | $128,751.20 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |