Property Info
- MLS O6331282
- Unit No A-4
- Bedrooms 1
- Bathrooms 2
- Area (sqft) 762
- Living Area (sqft) 762
- Foundation Block
- Min Lease Block
- HOA Fees $480.25
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Walk-In Closet(s)
Cash Flow
| Cap Rate10.4 | Gross Yield17.6% | Annual Rent$17,400.00 | Property Taxes$1,292.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $1,292.00 | $6,460.00 | $12,920.00 | |||
| Net Cash Flow | $16,108.00 | $80,540.00 | $161,080.00 | |||
| HOA Fees | $5,763.00 | $28,815.00 | $57,630.00 |