Property Info
- MLS O6299282
- Unit No 2025
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 276
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $425.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate8.4 | Gross Yield16.1% | Annual Rent$11,700.00 | Property Taxes$500.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,700.00 $975.00 / mo | $58,500.00 $975.00 / mo | $117,000.00 $975.00 / mo | |||
| Estimated Expenses | $500.00 | $2,500.00 | $5,000.00 | |||
| Net Cash Flow | $11,200.00 | $56,000.00 | $112,000.00 | |||
| HOA Fees | $5,100.00 | $25,500.00 | $51,000.00 |