Property Info
- MLS O6248551
- Unit No 203
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 648
- Foundation Slab
- Min Lease Slab
- HOA Fees $288.33
Interior Features
- Ceiling Fans(s)
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.3 | Gross Yield10.5% | Annual Rent$16,200.00 | Property Taxes$1,465.08 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,465.08 | $7,325.40 | $14,650.80 | |||
| Net Cash Flow | $14,734.92 | $73,674.60 | $147,349.20 | |||
| HOA Fees | $3,459.96 | $17,299.80 | $34,599.60 |