Property Info
- MLS O6240047
- Unit No 206
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 708
- Foundation Slab
- Min Lease Slab
- HOA Fees $430.02
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.7 | Gross Yield12.6% | Annual Rent$13,800.00 | Property Taxes$1,279.00 | 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 | $1,279.00 | $6,395.00 | $12,790.00 | |||
| Net Cash Flow | $12,521.00 | $62,605.00 | $125,210.00 | |||
| HOA Fees | $5,160.24 | $25,801.20 | $51,602.40 |