Property Info
- MLS O6286639
- Unit No 33
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 633
- Foundation Slab
- Min Lease Slab
- HOA Fees $475.00
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.4 | Gross Yield7.8% | Annual Rent$10,500.00 | Property Taxes$1,553.43 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,500.00 $875.00 / mo | $52,500.00 $875.00 / mo | $105,000.00 $875.00 / mo | |||
| Estimated Expenses | $1,553.43 | $7,767.15 | $15,534.30 | |||
| Net Cash Flow | $8,946.57 | $44,732.85 | $89,465.70 | |||
| HOA Fees | $5,700.00 | $28,500.00 | $57,000.00 |