Property Info
- MLS O6261438
- Unit No A12
- Bedrooms 1
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 762
- Foundation Slab
- Min Lease Slab
- HOA Fees $404.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate10.7 | Gross Yield16.4% | Annual Rent$15,600.00 | Property Taxes$585.00 | 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 | $585.00 | $2,925.00 | $5,850.00 | |||
| Net Cash Flow | $15,015.00 | $75,075.00 | $150,150.00 | |||
| HOA Fees | $4,848.00 | $24,240.00 | $48,480.00 |