Property Info
- MLS O6264625
- Unit No 214
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 600
- Foundation Slab
- Min Lease Slab
- HOA Fees $775.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate3.8 | Gross Yield11.6% | Annual Rent$16,080.00 | Property Taxes$1,449.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,080.00 $1,340.00 / mo | $80,400.00 $1,340.00 / mo | $160,800.00 $1,340.00 / mo | |||
| Estimated Expenses | $1,449.00 | $7,245.00 | $14,490.00 | |||
| Net Cash Flow | $14,631.00 | $73,155.00 | $146,310.00 | |||
| HOA Fees | $9,300.00 | $46,500.00 | $93,000.00 |