Property Info
- MLS O6306015
- Unit No 101
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 722
- Foundation Slab
- Min Lease Slab
- HOA Fees $230.00
Interior Features
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield9.4% | Annual Rent$15,900.00 | Property Taxes$2,022.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,900.00 $1,325.00 / mo | $79,500.00 $1,325.00 / mo | $159,000.00 $1,325.00 / mo | |||
| Estimated Expenses | $2,022.00 | $10,110.00 | $20,220.00 | |||
| Net Cash Flow | $13,878.00 | $69,390.00 | $138,780.00 | |||
| HOA Fees | $2,760.00 | $13,800.00 | $27,600.00 |