Property Info
- MLS O6270706
- Unit No 226
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 715
- Foundation Other
- Min Lease Other
- HOA Fees $350.00
Interior Features
- Other
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield9.8% | Annual Rent$15,600.00 | Property Taxes$2,279.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $2,279.00 | $11,395.00 | $22,790.00 | |||
| Net Cash Flow | $13,321.00 | $66,605.00 | $133,210.00 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |