Property Info
- MLS O6267067
- Unit No H
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 785
- Foundation Slab
- Min Lease Slab
- HOA Fees $266.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.0 | Gross Yield10.3% | Annual Rent$14,400.00 | Property Taxes$1,370.01 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,370.01 | $6,850.05 | $13,700.10 | |||
| Net Cash Flow | $13,029.99 | $65,149.95 | $130,299.90 | |||
| HOA Fees | $3,192.00 | $15,960.00 | $31,920.00 |