Property Info
- MLS O6300232
- Unit No 204
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 771
- Foundation Block
- Min Lease Block
- HOA Fees $317.00
Interior Features
- High Ceilings
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.8 | Gross Yield10.7% | Annual Rent$14,400.00 | Property Taxes$1,395.33 | 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 | $1,395.33 | $6,976.65 | $13,953.30 | |||
| Net Cash Flow | $13,004.67 | $65,023.35 | $130,046.70 | |||
| HOA Fees | $3,804.00 | $19,020.00 | $38,040.00 |