Property Info
- MLS O6284109
- Unit No 203
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 650
- Foundation Slab
- Min Lease Slab
- HOA Fees $204.00
Interior Features
- Other
Cash Flow
| Cap Rate8.8 | Gross Yield11.6% | Annual Rent$15,600.00 | Property Taxes$1,214.56 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,214.56 | $6,072.80 | $12,145.60 | |||
| Net Cash Flow | $14,385.44 | $71,927.20 | $143,854.40 | |||
| HOA Fees | $2,448.00 | $12,240.00 | $24,480.00 |