Property Info
- MLS O6287244
- Unit No Q104
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 777
- Living Area (sqft) 777
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $307.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate7.6 | Gross Yield12.3% | Annual Rent$13,500.00 | Property Taxes$1,458.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,500.00 $1,125.00 / mo | $67,500.00 $1,125.00 / mo | $135,000.00 $1,125.00 / mo | |||
| Estimated Expenses | $1,458.00 | $7,290.00 | $14,580.00 | |||
| Net Cash Flow | $12,042.00 | $60,210.00 | $120,420.00 | |||
| HOA Fees | $3,684.00 | $18,420.00 | $36,840.00 |