Property Info
- MLS O6237046
- Unit No 933
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 735
- Foundation Slab
- Min Lease Slab
- HOA Fees $282.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate6.9 | Gross Yield10.6% | Annual Rent$14,400.00 | Property Taxes$1,597.00 | 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 | $1,597.00 | $7,985.00 | $15,970.00 | |||
| Net Cash Flow | $12,803.00 | $64,015.00 | $128,030.00 | |||
| HOA Fees | $3,384.00 | $16,920.00 | $33,840.00 |