Property Info
- MLS O6357517
- Unit No 123
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 300
- Living Area (sqft) 300
- Foundation Slab
- Min Lease Slab
- HOA Fees $242.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate14.2 | Gross Yield20% | Annual Rent$12,000.00 | Property Taxes$571.86 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $571.86 | $2,859.30 | $5,718.60 | |||
| Net Cash Flow | $11,428.14 | $57,140.70 | $114,281.40 | |||
| HOA Fees | $2,904.00 | $14,520.00 | $29,040.00 |