Property Info
- MLS O6339096
- Unit No F
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 666
- Living Area (sqft) 666
- Foundation Block
- Min Lease Block
- HOA Fees $370.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.8 | Gross Yield11.1% | Annual Rent$14,400.00 | Property Taxes$1,105.62 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,105.62 | $5,528.10 | $11,056.20 | |||
| Net Cash Flow | $13,294.38 | $66,471.90 | $132,943.80 | |||
| HOA Fees | $4,440.00 | $22,200.00 | $44,400.00 |