Property Info
- MLS O6262454
- Unit No A
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 753
- Foundation Slab
- Min Lease Slab
- HOA Fees $326.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate7.7 | Gross Yield11.2% | Annual Rent$16,800.00 | Property Taxes$1,394.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,394.00 | $6,970.00 | $13,940.00 | |||
| Net Cash Flow | $15,406.00 | $77,030.00 | $154,060.00 | |||
| HOA Fees | $3,912.00 | $19,560.00 | $39,120.00 |