Property Info
- MLS O6318036
- Unit No 207
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 552
- Foundation Slab
- Min Lease Slab
- HOA Fees $312.00
Interior Features
- Other
Cash Flow
| Cap Rate8.5 | Gross Yield13% | Annual Rent$15,600.00 | Property Taxes$1,706.21 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,706.21 | $8,531.05 | $17,062.10 | |||
| Net Cash Flow | $13,893.79 | $69,468.95 | $138,937.90 | |||
| HOA Fees | $3,744.00 | $18,720.00 | $37,440.00 |