Property Info
- MLS O6344801
- Unit No 40
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 642
- Living Area (sqft) 642
- Foundation Slab
- Min Lease Slab
- HOA Fees $490.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate1.4 | Gross Yield8.3% | Annual Rent$8,220.00 | Property Taxes$974.46 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $8,220.00 $685.00 / mo | $41,100.00 $685.00 / mo | $82,200.00 $685.00 / mo | |||
| Estimated Expenses | $974.46 | $4,872.30 | $9,744.60 | |||
| Net Cash Flow | $7,245.54 | $36,227.70 | $72,455.40 | |||
| HOA Fees | $5,880.00 | $29,400.00 | $58,800.00 |