Property Info
- MLS O6294907
- Unit No 100
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 759
- Foundation Slab
- Min Lease Slab
- HOA Fees $387.00
Interior Features
- Other
Cash Flow
| Cap Rate6.6 | Gross Yield11.4% | Annual Rent$14,880.00 | Property Taxes$1,617.48 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,880.00 $1,240.00 / mo | $74,400.00 $1,240.00 / mo | $148,800.00 $1,240.00 / mo | |||
| Estimated Expenses | $1,617.48 | $8,087.40 | $16,174.80 | |||
| Net Cash Flow | $13,262.52 | $66,312.60 | $132,625.20 | |||
| HOA Fees | $4,644.00 | $23,220.00 | $46,440.00 |