Property Info
- MLS O6318462
- Unit No 109
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 648
- Foundation Slab
- Min Lease Slab
- HOA Fees $235.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.2 | Gross Yield10.3% | Annual Rent$15,300.00 | Property Taxes$1,733.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,300.00 $1,275.00 / mo | $76,500.00 $1,275.00 / mo | $153,000.00 $1,275.00 / mo | |||
| Estimated Expenses | $1,733.17 | $8,665.85 | $17,331.70 | |||
| Net Cash Flow | $13,566.83 | $67,834.15 | $135,668.30 | |||
| HOA Fees | $2,820.00 | $14,100.00 | $28,200.00 |