Property Info
- MLS O6319307
- Unit No 13106
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 672
- Foundation Slab
- Min Lease Slab
- HOA Fees $264.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.2 | Gross Yield9.4% | Annual Rent$15,900.00 | Property Taxes$2,194.28 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,900.00 $1,325.00 / mo | $79,500.00 $1,325.00 / mo | $159,000.00 $1,325.00 / mo | |||
| Estimated Expenses | $2,194.28 | $10,971.40 | $21,942.80 | |||
| Net Cash Flow | $13,705.72 | $68,528.60 | $137,057.20 | |||
| HOA Fees | $3,168.00 | $15,840.00 | $31,680.00 |