Property Info
- MLS O6238904
- Unit No 204
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 794
- Foundation Slab
- Min Lease Slab
- HOA Fees $265.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield8.8% | Annual Rent$15,000.00 | Property Taxes$2,196.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $2,196.00 | $10,980.00 | $21,960.00 | |||
| Net Cash Flow | $12,804.00 | $64,020.00 | $128,040.00 | |||
| HOA Fees | $3,180.00 | $15,900.00 | $31,800.00 |