Property Info
- MLS O6326035
- Unit No 13 F
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 642
- Foundation Slab
- Min Lease Slab
- HOA Fees $300.00
Interior Features
- Living Room/Dining Room Combo
- Other
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate10.3 | Gross Yield15.2% | Annual Rent$14,400.00 | Property Taxes$979.99 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $979.99 | $4,899.95 | $9,799.90 | |||
| Net Cash Flow | $13,420.01 | $67,100.05 | $134,200.10 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |