Property Info
- MLS O6334093
- Unit No Q-201
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 777
- Living Area (sqft) 777
- Foundation Slab
- Min Lease Slab
- HOA Fees $306.92
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate9.6 | Gross Yield14.1% | Annual Rent$16,200.00 | Property Taxes$1,457.96 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,457.96 | $7,289.80 | $14,579.60 | |||
| Net Cash Flow | $14,742.04 | $73,710.20 | $147,420.40 | |||
| HOA Fees | $3,683.04 | $18,415.20 | $36,830.40 |