Property Info
- MLS O6282819
- Unit No 22
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 732
- Foundation Slab
- Min Lease Slab
- HOA Fees $328.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate6.6 | Gross Yield10.7% | Annual Rent$14,460.00 | Property Taxes$1,578.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,460.00 $1,205.00 / mo | $72,300.00 $1,205.00 / mo | $144,600.00 $1,205.00 / mo | |||
| Estimated Expenses | $1,578.40 | $7,892.00 | $15,784.00 | |||
| Net Cash Flow | $12,881.60 | $64,408.00 | $128,816.00 | |||
| HOA Fees | $3,936.00 | $19,680.00 | $39,360.00 |
