Property Info
- MLS O6337331
- Unit No J102
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 728
- Living Area (sqft) 728
- Foundation Slab
- Min Lease Slab
- HOA Fees $318.00
Interior Features
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate7.4 | Gross Yield11.8% | Annual Rent$14,100.00 | Property Taxes$1,451.45 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,100.00 $1,175.00 / mo | $70,500.00 $1,175.00 / mo | $141,000.00 $1,175.00 / mo | |||
| Estimated Expenses | $1,451.45 | $7,257.25 | $14,514.50 | |||
| Net Cash Flow | $12,648.55 | $63,242.75 | $126,485.50 | |||
| HOA Fees | $3,816.00 | $19,080.00 | $38,160.00 |