Property Info
- MLS O6328691
- Unit No 370
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 524
- Living Area (sqft) 496
- Foundation Slab
- Min Lease Slab
- HOA Fees $420.00
Interior Features
- Kitchen/Family Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield12.2% | Annual Rent$12,600.00 | Property Taxes$1,892.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,600.00 $1,050.00 / mo | $63,000.00 $1,050.00 / mo | $126,000.00 $1,050.00 / mo | |||
| Estimated Expenses | $1,892.00 | $9,460.00 | $18,920.00 | |||
| Net Cash Flow | $10,708.00 | $53,540.00 | $107,080.00 | |||
| HOA Fees | $5,040.00 | $25,200.00 | $50,400.00 |