Property Info
- MLS O6338467
- Unit No 2065
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 276
- Living Area (sqft) 276
- Foundation Slab
- Min Lease Slab
- HOA Fees $475.00
Interior Features
- Open Floorplan
- Window Treatments
Cash Flow
| Cap Rate11.8 | Gross Yield22.8% | Annual Rent$13,200.00 | Property Taxes$651.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $651.00 | $3,255.00 | $6,510.00 | |||
| Net Cash Flow | $12,549.00 | $62,745.00 | $125,490.00 | |||
| HOA Fees | $5,700.00 | $28,500.00 | $57,000.00 |