Property Info
- MLS O6333499
- Unit No 201
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 580
- Living Area (sqft) 580
- Foundation Slab
- Min Lease Slab
- HOA Fees $380.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
Cash Flow
| Cap Rate5.8 | Gross Yield10.7% | Annual Rent$14,400.00 | Property Taxes$1,991.00 | 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 | $1,991.00 | $9,955.00 | $19,910.00 | |||
| Net Cash Flow | $12,409.00 | $62,045.00 | $124,090.00 | |||
| HOA Fees | $4,560.00 | $22,800.00 | $45,600.00 |