Property Info
- MLS O6247748
- Unit No 120
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 496
- Foundation Slab
- Min Lease Slab
- HOA Fees $421.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.9 | Gross Yield13.8% | Annual Rent$14,400.00 | Property Taxes$1,048.65 | 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 | $1,048.65 | $5,243.25 | $10,486.50 | |||
| Net Cash Flow | $13,351.35 | $66,756.75 | $133,513.50 | |||
| HOA Fees | $5,052.00 | $25,260.00 | $50,520.00 |