Property Info
- MLS O6287681
- Unit No 9104
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 820
- Foundation Slab
- Min Lease Slab
- HOA Fees $361.00
Interior Features
- Window Treatments
Cash Flow
| Cap Rate4.5 | Gross Yield8% | Annual Rent$15,600.00 | Property Taxes$2,443.27 | 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 | $2,443.27 | $12,216.35 | $24,432.70 | |||
| Net Cash Flow | $13,156.73 | $65,783.65 | $131,567.30 | |||
| HOA Fees | $4,332.00 | $21,660.00 | $43,320.00 |