Property Info
- MLS O6226923
- Unit No C
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 781
- Foundation Slab
- Min Lease Slab
- HOA Fees $385.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.3 | Gross Yield9.4% | Annual Rent$14,100.00 | Property Taxes$1,508.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,100.00 $1,175.00 / mo | $70,500.00 $1,175.00 / mo | $141,000.00 $1,175.00 / mo | |||
| Estimated Expenses | $1,508.05 | $7,540.25 | $15,080.50 | |||
| Net Cash Flow | $12,591.95 | $62,959.75 | $125,919.50 | |||
| HOA Fees | $4,620.00 | $23,100.00 | $46,200.00 |