Property Info
- MLS O6296248
- Unit No 417
- Bedrooms 0
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 450
- Foundation Slab
- Min Lease Slab
- HOA Fees $540.00
Interior Features
- Eat-in Kitchen
Cash Flow
| Cap Rate8.3 | Gross Yield13.1% | Annual Rent$21,600.00 | Property Taxes$1,376.62 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $1,376.62 | $6,883.10 | $13,766.20 | |||
| Net Cash Flow | $20,223.38 | $101,116.90 | $202,233.80 | |||
| HOA Fees | $6,480.00 | $32,400.00 | $64,800.00 |