Property Info
- MLS O6254684
- Unit No 1205
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 867
- Foundation Slab
- Min Lease Slab
- HOA Fees $604.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.4 | Gross Yield9.6% | Annual Rent$19,200.00 | Property Taxes$3,174.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $3,174.63 | $15,873.15 | $31,746.30 | |||
| Net Cash Flow | $16,025.37 | $80,126.85 | $160,253.70 | |||
| HOA Fees | $7,248.00 | $36,240.00 | $72,480.00 |