Property Info
- MLS O6342254
- Unit No 94
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 749
- Living Area (sqft) 749
- Foundation Other
- Min Lease Other
- HOA Fees $299.74
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.0 | Gross Yield9.6% | Annual Rent$14,400.00 | Property Taxes$1,831.00 | 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 | $1,831.00 | $9,155.00 | $18,310.00 | |||
| Net Cash Flow | $12,569.00 | $62,845.00 | $125,690.00 | |||
| HOA Fees | $3,596.88 | $17,984.40 | $35,968.80 |