Property Info
- MLS O6283540
- Unit No 22
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 856
- Foundation Slab
- Min Lease Slab
- HOA Fees $352.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate5.9 | Gross Yield9.6% | Annual Rent$16,800.00 | Property Taxes$2,285.90 | 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 | $2,285.90 | $11,429.50 | $22,859.00 | |||
| Net Cash Flow | $14,514.10 | $72,570.50 | $145,141.00 | |||
| HOA Fees | $4,224.00 | $21,120.00 | $42,240.00 |