Property Info
- MLS O6293914
- Unit No 21
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 537
- Foundation Slab
- Min Lease Slab
- HOA Fees $386.00
Interior Features
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate7.1 | Gross Yield11.1% | Annual Rent$18,900.00 | Property Taxes$2,151.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,900.00 $1,575.00 / mo | $94,500.00 $1,575.00 / mo | $189,000.00 $1,575.00 / mo | |||
| Estimated Expenses | $2,151.00 | $10,755.00 | $21,510.00 | |||
| Net Cash Flow | $16,749.00 | $83,745.00 | $167,490.00 | |||
| HOA Fees | $4,632.00 | $23,160.00 | $46,320.00 |