Property Info
- MLS O6335367
- Unit No 101
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 963
- Living Area (sqft) 826
- Foundation Slab
- Min Lease Slab
- HOA Fees $304.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Other
Cash Flow
| Cap Rate6.6 | Gross Yield10.2% | Annual Rent$16,200.00 | Property Taxes$2,117.10 | 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 | $2,117.10 | $10,585.50 | $21,171.00 | |||
| Net Cash Flow | $14,082.90 | $70,414.50 | $140,829.00 | |||
| HOA Fees | $3,648.00 | $18,240.00 | $36,480.00 |