Property Info
- MLS O6347701
- Unit No 35
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 925
- Living Area (sqft) 925
- Foundation Block
- Min Lease Block
- HOA Fees $347.00
Interior Features
- Chair Rail
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.0 | Gross Yield13.9% | Annual Rent$13,800.00 | Property Taxes$1,712.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,800.00 $1,150.00 / mo | $69,000.00 $1,150.00 / mo | $138,000.00 $1,150.00 / mo | |||
| Estimated Expenses | $1,712.34 | $8,561.70 | $17,123.40 | |||
| Net Cash Flow | $12,087.66 | $60,438.30 | $120,876.60 | |||
| HOA Fees | $4,164.00 | $20,820.00 | $41,640.00 |