Property Info
- MLS O6310982
- Unit No 100
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 645
- Foundation Slab
- Min Lease Slab
- HOA Fees $325.00
Interior Features
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate7.0 | Gross Yield10.4% | Annual Rent$16,140.00 | Property Taxes$1,459.09 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,140.00 $1,345.00 / mo | $80,700.00 $1,345.00 / mo | $161,400.00 $1,345.00 / mo | |||
| Estimated Expenses | $1,459.09 | $7,295.45 | $14,590.90 | |||
| Net Cash Flow | $14,680.91 | $73,404.55 | $146,809.10 | |||
| HOA Fees | $3,900.00 | $19,500.00 | $39,000.00 |