Property Info
- MLS O6270512
- Unit No 53
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 856
- Foundation Slab
- Min Lease Slab
- HOA Fees $363.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate5.6 | Gross Yield9.5% | Annual Rent$16,200.00 | Property Taxes$2,285.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $2,285.90 | $11,429.50 | $22,859.00 | |||
| Net Cash Flow | $13,914.10 | $69,570.50 | $139,141.00 | |||
| HOA Fees | $4,356.00 | $21,780.00 | $43,560.00 |