Property Info
- MLS O6232326
- Unit No 20208
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 636
- Foundation Slab
- Min Lease Slab
- HOA Fees $251.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate4.6 | Gross Yield6.9% | Annual Rent$13,800.00 | Property Taxes$1,643.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,800.00 $1,150.00 / mo | $69,000.00 $1,150.00 / mo | $138,000.00 $1,150.00 / mo | |||
| Estimated Expenses | $1,643.00 | $8,215.00 | $16,430.00 | |||
| Net Cash Flow | $12,157.00 | $60,785.00 | $121,570.00 | |||
| HOA Fees | $3,012.00 | $15,060.00 | $30,120.00 |