Property Info
- MLS O6323090
- Unit No 205
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 620
- Living Area (sqft) 550
- Foundation Other
- Min Lease Other
- HOA Fees $212.29
Interior Features
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.2 | Gross Yield11.6% | Annual Rent$13,800.00 | Property Taxes$1,540.87 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,800.00 $1,150.00 / mo | $69,000.00 $1,150.00 / mo | $138,000.00 $1,150.00 / mo | |||
| Estimated Expenses | $1,540.87 | $7,704.35 | $15,408.70 | |||
| Net Cash Flow | $12,259.13 | $61,295.65 | $122,591.30 | |||
| HOA Fees | $2,547.48 | $12,737.40 | $25,474.80 |