Property Info
- MLS O6315793
- Unit No 206
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 759
- Foundation Slab
- Min Lease Slab
- HOA Fees $235.00
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate-3.0 | Gross Yield1.1% | Annual Rent$1,380.00 | Property Taxes$2,293.76 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $1,380.00 $115.00 / mo | $6,900.00 $115.00 / mo | $13,800.00 $115.00 / mo | |||
| Estimated Expenses | $2,293.76 | $11,468.80 | $22,937.60 | |||
| Net Cash Flow | -$913.76 | -$4,568.80 | -$9,137.60 | |||
| HOA Fees | $2,820.00 | $14,100.00 | $28,200.00 |