Property Info
- MLS O6289929
- Unit No 220
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 837
- Foundation Slab
- Min Lease Slab
- HOA Fees $427.47
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.6 | Gross Yield8.8% | Annual Rent$14,100.00 | Property Taxes$1,641.19 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,100.00 $1,175.00 / mo | $70,500.00 $1,175.00 / mo | $141,000.00 $1,175.00 / mo | |||
| Estimated Expenses | $1,641.19 | $8,205.95 | $16,411.90 | |||
| Net Cash Flow | $12,458.81 | $62,294.05 | $124,588.10 | |||
| HOA Fees | $5,129.64 | $25,648.20 | $51,296.40 |