Property Info
- MLS O6241854
- Unit No 361
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 300
- Foundation Slab
- Min Lease Slab
- HOA Fees $242.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate10.4 | Gross Yield14.8% | Annual Rent$11,400.00 | Property Taxes$474.70 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,400.00 $950.00 / mo | $57,000.00 $950.00 / mo | $114,000.00 $950.00 / mo | |||
| Estimated Expenses | $474.70 | $2,373.50 | $4,747.00 | |||
| Net Cash Flow | $10,925.30 | $54,626.50 | $109,253.00 | |||
| HOA Fees | $2,904.00 | $14,520.00 | $29,040.00 |