Property Info
- MLS O6335123
- Unit No 16
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 711
- Living Area (sqft) 711
- Foundation Slab
- Min Lease Slab
- HOA Fees $396.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate6.1 | Gross Yield10.8% | Annual Rent$16,200.00 | Property Taxes$2,370.00 | 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 | $2,370.00 | $11,850.00 | $23,700.00 | |||
| Net Cash Flow | $13,830.00 | $69,150.00 | $138,300.00 | |||
| HOA Fees | $4,752.00 | $23,760.00 | $47,520.00 |