Property Info
- MLS O6282682
- Unit No A
- Bedrooms 0
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 525
- Foundation Slab
- Min Lease Slab
- HOA Fees $322.02
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.8 | Gross Yield14% | Annual Rent$12,600.00 | Property Taxes$824.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,600.00 $1,050.00 / mo | $63,000.00 $1,050.00 / mo | $126,000.00 $1,050.00 / mo | |||
| Estimated Expenses | $824.00 | $4,120.00 | $8,240.00 | |||
| Net Cash Flow | $11,776.00 | $58,880.00 | $117,760.00 | |||
| HOA Fees | $3,864.24 | $19,321.20 | $38,642.40 |