Property Info
- MLS O6271420
- Unit No 321
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 351
- Living Area (sqft) 351
- Foundation Slab
- Min Lease Slab
- HOA Fees $302.00
Interior Features
- Other
Cash Flow
| Cap Rate11.8 | Gross Yield16.9% | Annual Rent$14,400.00 | Property Taxes$784.13 | 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 | $784.13 | $3,920.65 | $7,841.30 | |||
| Net Cash Flow | $13,615.87 | $68,079.35 | $136,158.70 | |||
| HOA Fees | $3,624.00 | $18,120.00 | $36,240.00 |