Property Info
- MLS O6347307
- Unit No 90
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 660
- Living Area (sqft) 660
- Foundation Slab
- Min Lease Slab
- HOA Fees $247.35
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate10.1 | Gross Yield14.4% | Annual Rent$14,100.00 | Property Taxes$1,287.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,100.00 $1,175.00 / mo | $70,500.00 $1,175.00 / mo | $141,000.00 $1,175.00 / mo | |||
| Estimated Expenses | $1,287.00 | $6,435.00 | $12,870.00 | |||
| Net Cash Flow | $12,813.00 | $64,065.00 | $128,130.00 | |||
| HOA Fees | $2,968.20 | $14,841.00 | $29,682.00 |