Property Info
- MLS O6324283
- Unit No 4
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 650
- Foundation Slab
- Min Lease Slab
- HOA Fees $258.02
Interior Features
- Thermostat
Cash Flow
| Cap Rate9.4 | Gross Yield13.4% | Annual Rent$14,700.00 | Property Taxes$1,298.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,700.00 $1,225.00 / mo | $73,500.00 $1,225.00 / mo | $147,000.00 $1,225.00 / mo | |||
| Estimated Expenses | $1,298.90 | $6,494.50 | $12,989.00 | |||
| Net Cash Flow | $13,401.10 | $67,005.50 | $134,011.00 | |||
| HOA Fees | $3,096.24 | $15,481.20 | $30,962.40 |