Property Info
- MLS O6226611
- Unit No 18
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 720
- Foundation Slab
- Min Lease Slab
- HOA Fees $345.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.6 | Gross Yield8.6% | Annual Rent$14,400.00 | Property Taxes$898.59 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $898.59 | $4,492.95 | $8,985.90 | |||
| Net Cash Flow | $13,501.41 | $67,507.05 | $135,014.10 | |||
| HOA Fees | $4,140.00 | $20,700.00 | $41,400.00 |