Property Info
- MLS O6254768
- Unit No A13
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 591
- Foundation Slab
- Min Lease Slab
- HOA Fees $360.23
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.3 | Gross Yield8.3% | Annual Rent$15,600.00 | Property Taxes$1,210.16 | 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 | $1,210.16 | $6,050.80 | $12,101.60 | |||
| Net Cash Flow | $14,389.84 | $71,949.20 | $143,898.40 | |||
| HOA Fees | $4,322.76 | $21,613.80 | $43,227.60 |