Property Info
- MLS O6298682
- Unit No 108
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 615
- Living Area (sqft) 615
- Foundation Slab
- Min Lease Slab
- HOA Fees $211.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
Cash Flow
| Cap Rate6.3 | Gross Yield9.1% | Annual Rent$13,200.00 | Property Taxes$1,519.49 | 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 | $1,519.49 | $7,597.45 | $15,194.90 | |||
| Net Cash Flow | $11,680.51 | $58,402.55 | $116,805.10 | |||
| HOA Fees | $2,532.00 | $12,660.00 | $25,320.00 |