Property Info
- MLS O6229855
- Unit No 107
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 840
- Foundation Other
- Min Lease Other
- HOA Fees $374.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.8 | Gross Yield9.7% | Annual Rent$16,080.00 | Property Taxes$2,011.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,080.00 $1,340.00 / mo | $80,400.00 $1,340.00 / mo | $160,800.00 $1,340.00 / mo | |||
| Estimated Expenses | $2,011.00 | $10,055.00 | $20,110.00 | |||
| Net Cash Flow | $14,069.00 | $70,345.00 | $140,690.00 | |||
| HOA Fees | $4,488.00 | $22,440.00 | $44,880.00 |
