Property Info
- MLS O6339952
- Unit No 113
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 821
- Living Area (sqft) 821
- Foundation Slab
- Min Lease Slab
- HOA Fees $352.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate5.7 | Gross Yield9.6% | Annual Rent$14,400.00 | Property Taxes$1,673.00 | 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 | $1,673.00 | $8,365.00 | $16,730.00 | |||
| Net Cash Flow | $12,727.00 | $63,635.00 | $127,270.00 | |||
| HOA Fees | $4,224.00 | $21,120.00 | $42,240.00 |