Property Info
- MLS O6297876
- Unit No 104
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 660
- Foundation Slab
- Min Lease Slab
- HOA Fees $248.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Surface Counters
Cash Flow
| Cap Rate8.3 | Gross Yield12.1% | Annual Rent$13,200.00 | Property Taxes$1,108.52 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $1,108.52 | $5,542.60 | $11,085.20 | |||
| Net Cash Flow | $12,091.48 | $60,457.40 | $120,914.80 | |||
| HOA Fees | $2,976.00 | $14,880.00 | $29,760.00 |