Property Info
- MLS O6254684
- Unit No 1205
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 867
- Living Area (sqft) 867
- Foundation Slab
- Min Lease Slab
- HOA Fees $604.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.0 | Gross Yield13.5% | Annual Rent$21,600.00 | Property Taxes$3,174.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,174.63 | $15,873.15 | $31,746.30 | |||
| Net Cash Flow | $18,425.37 | $92,126.85 | $184,253.70 | |||
| HOA Fees | $7,248.00 | $36,240.00 | $72,480.00 |