Property Info
- MLS O6321771
- Unit No 932
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 724
- Foundation Slab
- Min Lease Slab
- HOA Fees $361.81
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.5 | Gross Yield9.6% | Annual Rent$15,300.00 | Property Taxes$2,200.00 | 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 | $2,200.00 | $11,000.00 | $22,000.00 | |||
| Net Cash Flow | $13,100.00 | $65,500.00 | $131,000.00 | |||
| HOA Fees | $4,341.72 | $21,708.60 | $43,417.20 |