Property Info
- MLS O6352318
- Unit No 2787A
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 780
- Living Area (sqft) 780
- Foundation Slab
- Min Lease Slab
- HOA Fees $338.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate9.8 | Gross Yield15.5% | Annual Rent$14,400.00 | Property Taxes$1,224.56 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,224.56 | $6,122.80 | $12,245.60 | |||
| Net Cash Flow | $13,175.44 | $65,877.20 | $131,754.40 | |||
| HOA Fees | $4,056.00 | $20,280.00 | $40,560.00 |