Property Info
- MLS O6263123
- Unit No 202
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 712
- Foundation Slab
- Min Lease Slab
- HOA Fees $449.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.6 | Gross Yield11.9% | Annual Rent$16,620.00 | Property Taxes$1,970.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,620.00 $1,385.00 / mo | $83,100.00 $1,385.00 / mo | $166,200.00 $1,385.00 / mo | |||
| Estimated Expenses | $1,970.00 | $9,850.00 | $19,700.00 | |||
| Net Cash Flow | $14,650.00 | $73,250.00 | $146,500.00 | |||
| HOA Fees | $5,388.00 | $26,940.00 | $53,880.00 |