Property Info
- MLS O6324975
- Unit No 823
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 408
- Foundation Crawlspace, Slab
- Min Lease Crawlspace, Slab
- HOA Fees $237.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate11.6 | Gross Yield15.5% | Annual Rent$13,200.00 | Property Taxes$511.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $511.05 | $2,555.25 | $5,110.50 | |||
| Net Cash Flow | $12,688.95 | $63,444.75 | $126,889.50 | |||
| HOA Fees | $2,844.00 | $14,220.00 | $28,440.00 |