Property Info
- MLS O6297650
- Unit No 916
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 627
- Foundation Slab
- Min Lease Slab
- HOA Fees $422.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.2 | Gross Yield10.3% | Annual Rent$14,400.00 | Property Taxes$2,014.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $2,014.00 | $10,070.00 | $20,140.00 | |||
| Net Cash Flow | $12,386.00 | $61,930.00 | $123,860.00 | |||
| HOA Fees | $5,064.00 | $25,320.00 | $50,640.00 |