Property Info
- MLS O6356651
- Unit No 205
- Bedrooms 1
- Bathrooms 2
- Area (sqft) 800
- Living Area (sqft) 800
- Foundation Slab
- Min Lease Slab
- HOA Fees $318.00
Interior Features
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate9.7 | Gross Yield14.3% | Annual Rent$18,540.00 | Property Taxes$2,141.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,540.00 $1,545.00 / mo | $92,700.00 $1,545.00 / mo | $185,400.00 $1,545.00 / mo | |||
| Estimated Expenses | $2,141.00 | $10,705.00 | $21,410.00 | |||
| Net Cash Flow | $16,399.00 | $81,995.00 | $163,990.00 | |||
| HOA Fees | $3,816.00 | $19,080.00 | $38,160.00 |