Property Info
- MLS O6290825
- Unit No 15
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 560
- Foundation Slab
- Min Lease Slab
- HOA Fees $313.34
Interior Features
- Kitchen/Family Room Combo
- Thermostat
Cash Flow
| Cap Rate6.5 | Gross Yield10.2% | Annual Rent$13,800.00 | Property Taxes$1,273.12 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,800.00 $1,150.00 / mo | $69,000.00 $1,150.00 / mo | $138,000.00 $1,150.00 / mo | |||
| Estimated Expenses | $1,273.12 | $6,365.60 | $12,731.20 | |||
| Net Cash Flow | $12,526.88 | $62,634.40 | $125,268.80 | |||
| HOA Fees | $3,760.08 | $18,800.40 | $37,600.80 |