Property Info
- MLS O6274812
- Unit No 1122
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 861
- Foundation Slab
- Min Lease Slab
- HOA Fees $343.25
Interior Features
- Ceiling Fans(s)
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield9.4% | Annual Rent$16,800.00 | Property Taxes$2,232.46 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,232.46 | $11,162.30 | $22,324.60 | |||
| Net Cash Flow | $14,567.54 | $72,837.70 | $145,675.40 | |||
| HOA Fees | $4,119.00 | $20,595.00 | $41,190.00 |