Property Info
- MLS O6330485
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 690
- Foundation Slab
- Min Lease Slab
- HOA Fees $310.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.1 | Gross Yield10.8% | Annual Rent$16,800.00 | Property Taxes$2,035.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,035.00 | $10,175.00 | $20,350.00 | |||
| Net Cash Flow | $14,765.00 | $73,825.00 | $147,650.00 | |||
| HOA Fees | $3,720.00 | $18,600.00 | $37,200.00 |