Property Info
- MLS O6321138
- Unit No 1126
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 735
- Foundation Slab
- Min Lease Slab
- HOA Fees $281.74
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.9 | Gross Yield11.8% | Annual Rent$16,800.00 | Property Taxes$2,079.24 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,079.24 | $10,396.20 | $20,792.40 | |||
| Net Cash Flow | $14,720.76 | $73,603.80 | $147,207.60 | |||
| HOA Fees | $3,380.88 | $16,904.40 | $33,808.80 |