Property Info
- MLS O6313455
- Unit No 1099
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 276
- Living Area (sqft) 276
- Foundation Slab
- Min Lease Slab
- HOA Fees $475.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate8.2 | Gross Yield18.5% | Annual Rent$11,100.00 | Property Taxes$500.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,100.00 $925.00 / mo | $55,500.00 $925.00 / mo | $111,000.00 $925.00 / mo | |||
| Estimated Expenses | $500.00 | $2,500.00 | $5,000.00 | |||
| Net Cash Flow | $10,600.00 | $53,000.00 | $106,000.00 | |||
| HOA Fees | $5,700.00 | $28,500.00 | $57,000.00 |