Property Info
- MLS O6346769
- Unit No 108
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 744
- Living Area (sqft) 674
- Foundation Slab
- Min Lease Slab
- HOA Fees $381.88
Interior Features
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate7.0 | Gross Yield11.6% | Annual Rent$16,800.00 | Property Taxes$2,135.84 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,135.84 | $10,679.20 | $21,358.40 | |||
| Net Cash Flow | $14,664.16 | $73,320.80 | $146,641.60 | |||
| HOA Fees | $4,582.56 | $22,912.80 | $45,825.60 |