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 Rate3.3 | Gross Yield9.4% | Annual Rent$11,220.00 | Property Taxes$1,553.43 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $11,220.00 $935.00 / mo | $56,100.00 $935.00 / mo | $112,200.00 $935.00 / mo | |||
Estimated Expenses | $1,553.43 | $7,767.15 | $15,534.30 | |||
Net Cash Flow | $9,666.57 | $48,332.85 | $96,665.70 | |||
HOA Fees | $5,700.00 | $28,500.00 | $57,000.00 |