Property Info
- MLS O6272161
- Unit No 616
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 840
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $272.42
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Window Treatments
Cash Flow
| Cap Rate14.2 | Gross Yield19.7% | Annual Rent$13,800.00 | Property Taxes$577.95 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,800.00 $1,150.00 / mo | $69,000.00 $1,150.00 / mo | $138,000.00 $1,150.00 / mo | |||
| Estimated Expenses | $577.95 | $2,889.75 | $5,779.50 | |||
| Net Cash Flow | $13,222.05 | $66,110.25 | $132,220.50 | |||
| HOA Fees | $3,269.04 | $16,345.20 | $32,690.40 |