Property Info
- MLS O6358434
- Unit No 205
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 620
- Living Area (sqft) 550
- Foundation Block
- Min Lease Block
- HOA Fees $280.00
Interior Features
- Solid Surface Counters
Cash Flow
| Cap Rate7.7 | Gross Yield12% | Annual Rent$14,400.00 | Property Taxes$1,789.19 | 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 | $1,789.19 | $8,945.95 | $17,891.90 | |||
| Net Cash Flow | $12,610.81 | $63,054.05 | $126,108.10 | |||
| HOA Fees | $3,360.00 | $16,800.00 | $33,600.00 |