Property Info
- MLS O6256242
- Unit No 4
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 642
- Foundation Slab
- Min Lease Slab
- HOA Fees $338.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.9 | Gross Yield14.2% | Annual Rent$13,200.00 | Property Taxes$832.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $832.00 | $4,160.00 | $8,320.00 | |||
| Net Cash Flow | $12,368.00 | $61,840.00 | $123,680.00 | |||
| HOA Fees | $4,056.00 | $20,280.00 | $40,560.00 |