Property Info
- MLS O6240047
- Unit No 206
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 936
- Living Area (sqft) 708
- Foundation Slab
- Min Lease Slab
- HOA Fees $445.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.4 | Gross Yield13.7% | Annual Rent$14,400.00 | Property Taxes$1,279.00 | 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 | $1,279.00 | $6,395.00 | $12,790.00 | |||
| Net Cash Flow | $13,121.00 | $65,605.00 | $131,210.00 | |||
| HOA Fees | $5,340.00 | $26,700.00 | $53,400.00 |