Property Info
- MLS O6346124
- Unit No 204
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 712
- Living Area (sqft) 712
- Foundation Slab
- Min Lease Slab
- HOA Fees $462.66
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.3 | Gross Yield13.5% | Annual Rent$16,200.00 | Property Taxes$1,844.35 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,844.35 | $9,221.75 | $18,443.50 | |||
| Net Cash Flow | $14,355.65 | $71,778.25 | $143,556.50 | |||
| HOA Fees | $5,551.92 | $27,759.60 | $55,519.20 |