Property Info
- MLS O6340800
- Unit No 208
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 580
- Living Area (sqft) 580
- Foundation Slab
- Min Lease Slab
- HOA Fees $380.97
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate7.0 | Gross Yield12.8% | Annual Rent$14,400.00 | Property Taxes$1,964.00 | 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 | $1,964.00 | $9,820.00 | $19,640.00 | |||
| Net Cash Flow | $12,436.00 | $62,180.00 | $124,360.00 | |||
| HOA Fees | $4,571.64 | $22,858.20 | $45,716.40 |