Property Info
- MLS O6297711
- Unit No 1
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 736
- Foundation Block
- Min Lease Block
- HOA Fees $295.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate11.2 | Gross Yield17.2% | Annual Rent$14,160.00 | Property Taxes$1,389.51 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,160.00 $1,180.00 / mo | $70,800.00 $1,180.00 / mo | $141,600.00 $1,180.00 / mo | |||
| Estimated Expenses | $1,389.51 | $6,947.55 | $13,895.10 | |||
| Net Cash Flow | $12,770.49 | $63,852.45 | $127,704.90 | |||
| HOA Fees | $3,540.00 | $17,700.00 | $35,400.00 |
