Property Info
- MLS O6247129
- Unit No 20
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 777
- Foundation Slab
- Min Lease Slab
- HOA Fees $279.02
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.1 | Gross Yield11.6% | Annual Rent$15,600.00 | Property Taxes$1,357.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,357.00 | $6,785.00 | $13,570.00 | |||
| Net Cash Flow | $14,243.00 | $71,215.00 | $142,430.00 | |||
| HOA Fees | $3,348.24 | $16,741.20 | $33,482.40 |