Property Info
- MLS O6240104
- Unit No 1325
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 715
- Foundation Slab
- Min Lease Slab
- HOA Fees $328.00
Interior Features
- Other
Cash Flow
| Cap Rate6.7 | Gross Yield10.2% | Annual Rent$16,800.00 | Property Taxes$1,853.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,853.00 | $9,265.00 | $18,530.00 | |||
| Net Cash Flow | $14,947.00 | $74,735.00 | $149,470.00 | |||
| HOA Fees | $3,936.00 | $19,680.00 | $39,360.00 |