Property Info
- MLS O6235726
- Unit No 209
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 816
- Foundation Slab
- Min Lease Slab
- HOA Fees $416.61
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate6.2 | Gross Yield10.4% | Annual Rent$17,340.00 | Property Taxes$2,051.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,340.00 $1,445.00 / mo | $86,700.00 $1,445.00 / mo | $173,400.00 $1,445.00 / mo | |||
| Estimated Expenses | $2,051.00 | $10,255.00 | $20,510.00 | |||
| Net Cash Flow | $15,289.00 | $76,445.00 | $152,890.00 | |||
| HOA Fees | $4,999.32 | $24,996.60 | $49,993.20 |